Income Breakdown
| TV Revenue | $7.0M |
| TV Placement Bonus | $1.7M |
| Matchday Revenue | $1.3M |
| Sponsorship | $447K |
| Merchandising | $4.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $82K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.2M |
| Staff Wages | $75K |
| Transfer Amortization | $15K |
| Debt Interest | $0 |
| Loan Fees (Out) | $1.3M |
| Facility Maintenance | $2.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$18.3M |
$9.8M |
$8.5M |
$66.4M |
| Jan 2027 |
$16.5M |
$7.9M |
$8.6M |
$57.8M |
| Dec 2026 |
$15.9M |
$8.0M |
$7.9M |
$49.2M |
| Nov 2026 |
$14.3M |
$7.9M |
$6.5M |
$41.2M |
| Oct 2026 |
$13.5M |
$10.3M |
$3.2M |
$34.8M |
| Sep 2026 |
$15.0M |
$4.3M |
$10.7M |
$31.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$21.6M |