Income Breakdown
| TV Revenue | $4.7M |
| TV Placement Bonus | $1.9M |
| Matchday Revenue | $924K |
| Sponsorship | $1.7M |
| Merchandising | $5.6M |
| Domestic Cup Prize | $622K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $3K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.4M |
| Staff Wages | $142K |
| Transfer Amortization | $98K |
| Debt Interest | $0 |
| Loan Fees (Out) | $66K |
| Facility Maintenance | $2.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$15.5M |
$9.2M |
$6.3M |
$70.3M |
| Jan 2027 |
$15.8M |
$8.3M |
$7.5M |
$75.0M |
| Dec 2026 |
$16.6M |
$8.2M |
$8.4M |
$67.4M |
| Nov 2026 |
$15.5M |
$8.9M |
$6.6M |
$59.0M |
| Oct 2026 |
$14.4M |
$14.4M |
$-42K |
$52.2M |
| Sep 2026 |
$38.4M |
$6.7M |
$31.7M |
$52.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$25.4M |