Income Breakdown
| TV Revenue | $6.9M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $5.8M |
| Sponsorship | $2.5M |
| Merchandising | $11.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.6M |
| Staff Wages | $145K |
| Transfer Amortization | $125K |
| Debt Interest | $0 |
| Loan Fees (Out) | $39K |
| Facility Maintenance | $3.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$40.7M |
$12.6M |
$28.0M |
$83.7M |
| Jan 2027 |
$25.1M |
$13.4M |
$11.8M |
$55.5M |
| Dec 2026 |
$28.2M |
$12.6M |
$15.6M |
$43.6M |
| Nov 2026 |
$24.7M |
$12.8M |
$11.9M |
$27.9M |
| Oct 2026 |
$23.2M |
$16.5M |
$6.7M |
$15.9M |
| Sep 2026 |
$62.2M |
$9.1M |
$53.1M |
$9.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$31.8M |