Income Breakdown
| TV Revenue | $7.7M |
| TV Placement Bonus | $740K |
| Matchday Revenue | $2.2M |
| Sponsorship | $2.7M |
| Merchandising | $10.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $231K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $11.6M |
| Staff Wages | $105K |
| Transfer Amortization | $783K |
| Debt Interest | $0 |
| Loan Fees (Out) | $860K |
| Facility Maintenance | $3.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$40.1M |
$16.8M |
$23.3M |
$24.6M |
| Jan 2027 |
$24.9M |
$16.8M |
$8.1M |
$3.6M |
| Dec 2026 |
$25.2M |
$15.7M |
$9.5M |
$-5.4M |
| Nov 2026 |
$29.4M |
$16.2M |
$13.2M |
$-15.7M |
| Oct 2026 |
$23.0M |
$23.8M |
$-866K |
$-29.6M |
| Sep 2026 |
$26.7M |
$9.6M |
$17.1M |
$-29.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$31.8M |