Income Breakdown
| TV Revenue | $7.6M |
| TV Placement Bonus | $2.7M |
| Matchday Revenue | $1.8M |
| Sponsorship | $490K |
| Merchandising | $9.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.3M |
| Staff Wages | $103K |
| Transfer Amortization | $140K |
| Debt Interest | $0 |
| Loan Fees (Out) | $520K |
| Facility Maintenance | $3.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$73.9M |
$9.3M |
$64.6M |
$138.5M |
| Jan 2027 |
$23.3M |
$8.8M |
$14.5M |
$73.9M |
| Dec 2026 |
$22.5M |
$8.6M |
$13.9M |
$59.2M |
| Nov 2026 |
$20.7M |
$8.5M |
$12.3M |
$45.2M |
| Oct 2026 |
$21.2M |
$11.1M |
$10.1M |
$32.8M |
| Sep 2026 |
$21.2M |
$5.2M |
$16.0M |
$22.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$17.8M |