Income Breakdown
| TV Revenue | $4.5M |
| TV Placement Bonus | $2.3M |
| Matchday Revenue | $3.0M |
| Sponsorship | $5.5M |
| Merchandising | $9.3M |
| Domestic Cup Prize | $290K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $570K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $9.0M |
| Staff Wages | $146K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $3.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$25.4M |
$12.9M |
$12.6M |
$342.2M |
| Jan 2027 |
$26.2M |
$13.3M |
$13.0M |
$329.6M |
| Dec 2026 |
$26.7M |
$12.5M |
$14.2M |
$316.7M |
| Nov 2026 |
$25.7M |
$12.3M |
$13.4M |
$302.5M |
| Oct 2026 |
$23.7M |
$19.2M |
$4.5M |
$289.1M |
| Sep 2026 |
$20.6M |
$10.4M |
$10.2M |
$284.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$274.3M |