Income Breakdown
| TV Revenue | $7.0M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $10.3M |
| Sponsorship | $2.4M |
| Merchandising | $14.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $964K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $10.7M |
| Staff Wages | $155K |
| Transfer Amortization | $1.1M |
| Debt Interest | $0 |
| Loan Fees (Out) | $97K |
| Facility Maintenance | $5.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$44.5M |
$17.0M |
$27.5M |
$-35.2M |
| Jan 2027 |
$32.3M |
$16.2M |
$16.1M |
$26.3M |
| Dec 2026 |
$40.7M |
$16.7M |
$24.0M |
$9.1M |
| Nov 2026 |
$33.5M |
$16.9M |
$16.6M |
$-16.1M |
| Oct 2026 |
$29.5M |
$24.4M |
$5.1M |
$-33.9M |
| Sep 2026 |
$25.3M |
$9.8M |
$15.5M |
$-40.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$76.2M |