Income Breakdown
| TV Revenue | $6.8M |
| TV Placement Bonus | $876K |
| Matchday Revenue | $1.4M |
| Sponsorship | $2.5M |
| Merchandising | $10.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $47K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.8M |
| Staff Wages | $110K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $3.5M |
| Facility Maintenance | $3.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$22.1M |
$14.7M |
$7.4M |
$65.5M |
| Jan 2027 |
$21.9M |
$11.8M |
$10.2M |
$58.1M |
| Dec 2026 |
$23.3M |
$11.2M |
$12.1M |
$47.9M |
| Nov 2026 |
$22.4M |
$12.3M |
$10.1M |
$35.8M |
| Oct 2026 |
$23.7M |
$12.0M |
$11.7M |
$25.7M |
| Sep 2026 |
$32.8M |
$9.2M |
$23.5M |
$14.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$44.5M |