Income Breakdown
| TV Revenue | $799K |
| TV Placement Bonus | $274K |
| Matchday Revenue | $1.4M |
| Sponsorship | $400K |
| Merchandising | $6.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $781K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.1M |
| Staff Wages | $96K |
| Transfer Amortization | $314K |
| Debt Interest | $48K |
| Loan Fees (Out) | $915K |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$52.9M |
$9.1M |
$43.8M |
$-231K |
| Jan 2027 |
$9.2M |
$7.6M |
$1.6M |
$-14.1M |
| Dec 2026 |
$9.4M |
$6.9M |
$2.5M |
$-15.8M |
| Nov 2026 |
$10.7M |
$7.0M |
$3.7M |
$-18.7M |
| Oct 2026 |
$9.4M |
$9.4M |
$43K |
$-22.7M |
| Sep 2026 |
$26.7M |
$4.5M |
$22.1M |
$-23.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |