Income Breakdown
| TV Revenue | $4.1M |
| TV Placement Bonus | $1.9M |
| Matchday Revenue | $255K |
| Sponsorship | $230K |
| Merchandising | $3.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $43K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $108K |
| Transfer Amortization | $4K |
| Debt Interest | $0 |
| Loan Fees (Out) | $1.4M |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$37.6M |
$6.1M |
$31.5M |
$73.8M |
| Jan 2027 |
$10.7M |
$4.9M |
$5.8M |
$42.3M |
| Dec 2026 |
$10.2M |
$4.7M |
$5.5M |
$36.5M |
| Nov 2026 |
$9.8M |
$4.8M |
$5.0M |
$31.0M |
| Oct 2026 |
$8.8M |
$5.4M |
$3.3M |
$26.0M |
| Sep 2026 |
$11.5M |
$3.6M |
$8.0M |
$22.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$24.1M |