Income Breakdown
| TV Revenue | $4.3M |
| TV Placement Bonus | $936K |
| Matchday Revenue | $508K |
| Sponsorship | $1.8M |
| Merchandising | $6.3M |
| Domestic Cup Prize | $290K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $381K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.9M |
| Staff Wages | $141K |
| Transfer Amortization | $219K |
| Debt Interest | $0 |
| Loan Fees (Out) | $59K |
| Facility Maintenance | $2.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$14.5M |
$7.6M |
$6.9M |
$121.2M |
| Jan 2027 |
$14.6M |
$7.7M |
$6.8M |
$114.1M |
| Dec 2026 |
$14.5M |
$7.5M |
$7.0M |
$107.0M |
| Nov 2026 |
$15.0M |
$7.8M |
$7.2M |
$99.8M |
| Oct 2026 |
$16.7M |
$10.8M |
$5.9M |
$92.3M |
| Sep 2026 |
$15.6M |
$5.0M |
$10.6M |
$98.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$87.6M |