Income Breakdown
| TV Revenue | $7.3M |
| TV Placement Bonus | $2.0M |
| Matchday Revenue | $0 |
| Sponsorship | $2.7M |
| Merchandising | $7.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $60K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.9M |
| Staff Wages | $130K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $3.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$19.8M |
$8.0M |
$11.8M |
$105.8M |
| Jan 2027 |
$37.7M |
$8.4M |
$29.3M |
$94.0M |
| Dec 2026 |
$20.6M |
$8.1M |
$12.5M |
$64.7M |
| Nov 2026 |
$23.1M |
$9.1M |
$14.0M |
$52.2M |
| Oct 2026 |
$22.5M |
$11.9M |
$10.6M |
$38.2M |
| Sep 2026 |
$20.9M |
$6.0M |
$14.9M |
$27.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$12.7M |