Income Breakdown
| TV Revenue | $935K |
| TV Placement Bonus | $506K |
| Matchday Revenue | $0 |
| Sponsorship | $485K |
| Merchandising | $9.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $43K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.1M |
| Staff Wages | $108K |
| Transfer Amortization | $246K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$11.3M |
$5.5M |
$5.8M |
$41.0M |
| Jan 2027 |
$31.3M |
$6.1M |
$25.2M |
$34.9M |
| Dec 2026 |
$10.4M |
$5.6M |
$4.7M |
$22.8M |
| Nov 2026 |
$10.3M |
$5.6M |
$4.7M |
$18.0M |
| Oct 2026 |
$13.7M |
$8.1M |
$5.5M |
$13.3M |
| Sep 2026 |
$8.8M |
$4.8M |
$4.0M |
$7.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |