Income Breakdown
| TV Revenue | $6.9M |
| TV Placement Bonus | $808K |
| Matchday Revenue | $992K |
| Sponsorship | $474K |
| Merchandising | $7.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $289K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $9.4M |
| Staff Wages | $86K |
| Transfer Amortization | $16K |
| Debt Interest | $0 |
| Loan Fees (Out) | $1.1M |
| Facility Maintenance | $2.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$23.1M |
$13.1M |
$10.0M |
$6.7M |
| Jan 2027 |
$17.1M |
$12.1M |
$5.0M |
$-3.3M |
| Dec 2026 |
$16.7M |
$11.8M |
$4.9M |
$-8.3M |
| Nov 2026 |
$16.9M |
$12.0M |
$4.9M |
$-13.3M |
| Oct 2026 |
$16.1M |
$20.9M |
$-4.8M |
$-18.2M |
| Sep 2026 |
$16.5M |
$7.8M |
$8.6M |
$-13.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$25.4M |