Income Breakdown
| TV Revenue | $4.9M |
| TV Placement Bonus | $2.6M |
| Matchday Revenue | $0 |
| Sponsorship | $1.7M |
| Merchandising | $5.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.1M |
| Staff Wages | $123K |
| Transfer Amortization | $62K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$14.2M |
$5.7M |
$8.5M |
$77.4M |
| Jan 2027 |
$23.7M |
$5.6M |
$18.1M |
$68.8M |
| Dec 2026 |
$15.9M |
$5.4M |
$10.5M |
$54.1M |
| Nov 2026 |
$15.6M |
$5.2M |
$10.4M |
$43.6M |
| Oct 2026 |
$16.0M |
$9.3M |
$6.7M |
$33.2M |
| Sep 2026 |
$16.5M |
$5.3M |
$11.2M |
$26.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$15.2M |