Income Breakdown
| TV Revenue | $8.2M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $390K |
| Sponsorship | $2.9M |
| Merchandising | $10.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $90K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.7M |
| Staff Wages | $175K |
| Transfer Amortization | $156K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $3.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$23.2M |
$8.5M |
$14.7M |
$116.8M |
| Jan 2027 |
$30.5M |
$9.2M |
$21.3M |
$101.9M |
| Dec 2026 |
$23.4M |
$8.3M |
$15.2M |
$88.8M |
| Nov 2026 |
$23.8M |
$8.5M |
$15.2M |
$73.6M |
| Oct 2026 |
$25.9M |
$11.0M |
$14.9M |
$58.4M |
| Sep 2026 |
$23.6M |
$8.0M |
$15.6M |
$43.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$27.9M |