Income Breakdown
| TV Revenue | $4.7M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $1.3M |
| Sponsorship | $1.8M |
| Merchandising | $5.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $270K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.9M |
| Staff Wages | $157K |
| Transfer Amortization | $817K |
| Debt Interest | $0 |
| Loan Fees (Out) | $38K |
| Facility Maintenance | $2.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$28.4M |
$12.3M |
$16.1M |
$14.0M |
| Jan 2027 |
$14.2M |
$12.3M |
$1.9M |
$786K |
| Dec 2026 |
$14.6M |
$11.9M |
$2.7M |
$-1.9M |
| Nov 2026 |
$14.6M |
$11.7M |
$2.8M |
$-5.5M |
| Oct 2026 |
$14.4M |
$16.4M |
$-2.0M |
$-9.1M |
| Sep 2026 |
$14.8M |
$4.8M |
$9.9M |
$-8.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$25.4M |