Income Breakdown
| TV Revenue | $6.4M |
| TV Placement Bonus | $2.8M |
| Matchday Revenue | $2.8M |
| Sponsorship | $6.9M |
| Merchandising | $13.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $44K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.9M |
| Staff Wages | $135K |
| Transfer Amortization | $512K |
| Debt Interest | $0 |
| Loan Fees (Out) | $97K |
| Facility Maintenance | $4.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$32.9M |
$12.5M |
$20.4M |
$157.8M |
| Jan 2027 |
$34.5M |
$12.2M |
$22.3M |
$151.2M |
| Dec 2026 |
$33.3M |
$12.0M |
$21.3M |
$128.4M |
| Nov 2026 |
$33.9M |
$12.0M |
$21.9M |
$106.6M |
| Oct 2026 |
$31.6M |
$15.5M |
$16.0M |
$84.2M |
| Sep 2026 |
$87.3M |
$7.4M |
$79.9M |
$67.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$76.2M |