Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $1.5M |
| Matchday Revenue | $1.2M |
| Sponsorship | $1.4M |
| Merchandising | $4.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.6M |
| Staff Wages | $148K |
| Transfer Amortization | $100K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$25.0M |
$10.1M |
$14.8M |
$26.3M |
| Jan 2027 |
$12.3M |
$10.6M |
$1.7M |
$13.1M |
| Dec 2026 |
$12.1M |
$10.3M |
$1.8M |
$11.3M |
| Nov 2026 |
$11.3M |
$10.5M |
$842K |
$9.4M |
| Oct 2026 |
$11.2M |
$17.4M |
$-6.2M |
$8.5M |
| Sep 2026 |
$12.0M |
$6.5M |
$5.4M |
$14.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$38.1M |