Income Breakdown
| TV Revenue | $905K |
| TV Placement Bonus | $481K |
| Matchday Revenue | $3.2M |
| Sponsorship | $477K |
| Merchandising | $8.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $583K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.1M |
| Staff Wages | $92K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $111K |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$30.6M |
$7.4M |
$23.2M |
$34.6M |
| Jan 2027 |
$12.0M |
$7.3M |
$4.6M |
$13.0M |
| Dec 2026 |
$12.3M |
$7.0M |
$5.4M |
$8.4M |
| Nov 2026 |
$12.8M |
$7.7M |
$5.1M |
$3.0M |
| Oct 2026 |
$10.9M |
$11.3M |
$-410K |
$-2.1M |
| Sep 2026 |
$19.5M |
$7.1M |
$12.4M |
$-1.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$10.2M |