Income Breakdown
| TV Revenue | $904K |
| TV Placement Bonus | $168K |
| Matchday Revenue | $1.4M |
| Sponsorship | $472K |
| Merchandising | $7.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $93K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.2M |
| Staff Wages | $90K |
| Transfer Amortization | $527K |
| Debt Interest | $14K |
| Loan Fees (Out) | $5K |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$12.3M |
$9.7M |
$2.6M |
$-13.1M |
| Jan 2027 |
$10.9M |
$9.9M |
$1.0M |
$-6.3M |
| Dec 2026 |
$11.2M |
$9.3M |
$1.9M |
$-7.9M |
| Nov 2026 |
$11.6M |
$9.2M |
$2.4M |
$-10.3M |
| Oct 2026 |
$10.6M |
$12.6M |
$-2.0M |
$-13.2M |
| Sep 2026 |
$12.9M |
$3.5M |
$9.4M |
$-11.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$12.7M |