Income Breakdown
| TV Revenue | $83K |
| TV Placement Bonus | $51K |
| Matchday Revenue | $0 |
| Sponsorship | $8K |
| Merchandising | $862K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.5M |
| Staff Wages | $31K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $299K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.0M |
$6.8M |
$-5.8M |
$180.4M |
| Jan 2027 |
$1.3M |
$6.8M |
$-5.5M |
$186.2M |
| Dec 2026 |
$53.8M |
$6.7M |
$47.1M |
$191.7M |
| Nov 2026 |
$68.2M |
$6.7M |
$61.5M |
$144.6M |
| Oct 2026 |
$53.7M |
$6.7M |
$47.1M |
$83.1M |
| Sep 2026 |
$36.1M |
$357K |
$35.7M |
$36.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$318K |