Income Breakdown
| TV Revenue | $3.4M |
| TV Placement Bonus | $1.7M |
| Matchday Revenue | $500K |
| Sponsorship | $1.3M |
| Merchandising | $3.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $687K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.3M |
| Staff Wages | $154K |
| Transfer Amortization | $126K |
| Debt Interest | $0 |
| Loan Fees (Out) | $30K |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$17.9M |
$8.5M |
$9.4M |
$40.4M |
| Jan 2027 |
$11.7M |
$8.9M |
$2.9M |
$34.9M |
| Dec 2026 |
$11.5M |
$8.1M |
$3.4M |
$31.9M |
| Nov 2026 |
$11.2M |
$9.0M |
$2.2M |
$28.4M |
| Oct 2026 |
$10.8M |
$15.2M |
$-4.4M |
$26.1M |
| Sep 2026 |
$23.0M |
$4.9M |
$18.0M |
$30.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$19.1M |