Income Breakdown
| TV Revenue | $8.0M |
| TV Placement Bonus | $463K |
| Matchday Revenue | $1.3M |
| Sponsorship | $2.7M |
| Merchandising | $7.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.9M |
| Staff Wages | $90K |
| Transfer Amortization | $40K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$19.9M |
$8.0M |
$11.9M |
$89.1M |
| Jan 2027 |
$25.1M |
$8.0M |
$17.1M |
$77.2M |
| Dec 2026 |
$20.9M |
$8.2M |
$12.7M |
$62.3M |
| Nov 2026 |
$19.6M |
$8.0M |
$11.6M |
$49.5M |
| Oct 2026 |
$21.9M |
$12.8M |
$9.1M |
$37.9M |
| Sep 2026 |
$20.6M |
$7.0M |
$13.6M |
$28.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$15.2M |