Income Breakdown
| TV Revenue | $4.7M |
| TV Placement Bonus | $1.7M |
| Matchday Revenue | $139K |
| Sponsorship | $1.6M |
| Merchandising | $5.4M |
| Domestic Cup Prize | $617K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $872K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.0M |
| Staff Wages | $154K |
| Transfer Amortization | $227K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$15.4M |
$6.7M |
$8.7M |
$79.6M |
| Jan 2027 |
$15.3M |
$6.8M |
$8.4M |
$84.9M |
| Dec 2026 |
$16.4M |
$7.4M |
$9.1M |
$76.3M |
| Nov 2026 |
$16.7M |
$7.8M |
$8.9M |
$67.0M |
| Oct 2026 |
$15.1M |
$10.4M |
$4.7M |
$57.9M |
| Sep 2026 |
$25.2M |
$4.9M |
$20.3M |
$53.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$44.5M |