Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $0 |
| Sponsorship | $237K |
| Merchandising | $4.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $113K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$53.1M |
$4.4M |
$48.7M |
$115.7M |
| Jan 2027 |
$15.6M |
$4.3M |
$11.2M |
$66.9M |
| Dec 2026 |
$9.9M |
$4.3M |
$5.6M |
$55.7M |
| Nov 2026 |
$11.4M |
$4.5M |
$6.9M |
$50.1M |
| Oct 2026 |
$13.6M |
$8.3M |
$5.2M |
$43.2M |
| Sep 2026 |
$23.7M |
$4.7M |
$19.0M |
$38.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$19.1M |