Income Breakdown
| TV Revenue | $4.5M |
| TV Placement Bonus | $2.0M |
| Matchday Revenue | $632K |
| Sponsorship | $1.8M |
| Merchandising | $5.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.2M |
| Staff Wages | $154K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $53K |
| Facility Maintenance | $2.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$14.7M |
$6.9M |
$7.9M |
$174.2M |
| Jan 2027 |
$15.4M |
$6.8M |
$8.6M |
$166.3M |
| Dec 2026 |
$15.4M |
$7.0M |
$8.4M |
$157.7M |
| Nov 2026 |
$15.3M |
$7.2M |
$8.1M |
$149.3M |
| Oct 2026 |
$15.3M |
$10.7M |
$4.7M |
$141.2M |
| Sep 2026 |
$21.9M |
$6.1M |
$15.9M |
$136.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$120.7M |