Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $2.1M |
| Matchday Revenue | $0 |
| Sponsorship | $683K |
| Merchandising | $4.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $87K |
| Transfer Amortization | $87K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$10.7M |
$4.3M |
$6.4M |
$62.1M |
| Jan 2027 |
$12.3M |
$4.6M |
$7.7M |
$55.7M |
| Dec 2026 |
$19.6M |
$4.2M |
$15.4M |
$47.8M |
| Nov 2026 |
$12.6M |
$4.6M |
$8.1M |
$32.3M |
| Oct 2026 |
$11.6M |
$6.1M |
$5.6M |
$24.2M |
| Sep 2026 |
$13.9M |
$2.7M |
$11.2M |
$18.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$12.7M |