Income Breakdown
| TV Revenue | $6.5M |
| TV Placement Bonus | $1.3M |
| Matchday Revenue | $1.4M |
| Sponsorship | $433K |
| Merchandising | $7.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $147K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.9M |
| Staff Wages | $110K |
| Transfer Amortization | $36K |
| Debt Interest | $0 |
| Loan Fees (Out) | $56K |
| Facility Maintenance | $2.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$18.8M |
$8.7M |
$10.1M |
$31.1M |
| Jan 2027 |
$17.3M |
$8.8M |
$8.5M |
$21.0M |
| Dec 2026 |
$19.5M |
$8.5M |
$11.0M |
$12.4M |
| Nov 2026 |
$18.0M |
$8.7M |
$9.3M |
$1.4M |
| Oct 2026 |
$15.8M |
$14.7M |
$1.1M |
$-8.0M |
| Sep 2026 |
$16.0M |
$5.3M |
$10.8M |
$-9.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$15.2M |