Income Breakdown
| TV Revenue | $7.0M |
| TV Placement Bonus | $806K |
| Matchday Revenue | $2.3M |
| Sponsorship | $2.8M |
| Merchandising | $9.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.0M |
| Staff Wages | $95K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $22K |
| Facility Maintenance | $3.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$36.9M |
$9.4M |
$27.5M |
$115.6M |
| Jan 2027 |
$24.1M |
$9.3M |
$14.8M |
$89.9M |
| Dec 2026 |
$23.0M |
$9.3M |
$13.8M |
$75.1M |
| Nov 2026 |
$22.4M |
$9.3M |
$13.1M |
$61.3M |
| Oct 2026 |
$22.1M |
$15.0M |
$7.1M |
$48.2M |
| Sep 2026 |
$21.5M |
$5.7M |
$15.8M |
$41.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$25.4M |