Income Breakdown
| TV Revenue | $7.0M |
| TV Placement Bonus | $1.6M |
| Matchday Revenue | $1.8M |
| Sponsorship | $2.6M |
| Merchandising | $11.4M |
| Domestic Cup Prize | $954K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $171K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.8M |
| Staff Wages | $140K |
| Transfer Amortization | $12K |
| Debt Interest | $0 |
| Loan Fees (Out) | $71K |
| Facility Maintenance | $3.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$26.3M |
$10.6M |
$15.7M |
$82.7M |
| Jan 2027 |
$27.9M |
$11.0M |
$16.9M |
$76.1M |
| Dec 2026 |
$25.7M |
$10.7M |
$15.0M |
$59.2M |
| Nov 2026 |
$26.5M |
$10.9M |
$15.7M |
$44.2M |
| Oct 2026 |
$25.3M |
$15.3M |
$10.0M |
$28.5M |
| Sep 2026 |
$24.0M |
$6.8M |
$17.1M |
$18.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$35.6M |