Income Breakdown
| TV Revenue | $7.8M |
| TV Placement Bonus | $493K |
| Matchday Revenue | $2.5M |
| Sponsorship | $3.0M |
| Merchandising | $13.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $780K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $9.3M |
| Staff Wages | $157K |
| Transfer Amortization | $942K |
| Debt Interest | $0 |
| Loan Fees (Out) | $100K |
| Facility Maintenance | $3.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$28.8M |
$14.4M |
$14.4M |
$-15.3M |
| Jan 2027 |
$28.8M |
$12.4M |
$16.4M |
$40.9M |
| Dec 2026 |
$29.1M |
$12.3M |
$16.8M |
$23.6M |
| Nov 2026 |
$27.7M |
$12.8M |
$14.9M |
$5.8M |
| Oct 2026 |
$27.0M |
$21.7M |
$5.3M |
$-10.0M |
| Sep 2026 |
$26.5M |
$7.3M |
$19.1M |
$-16.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$57.1M |