Income Breakdown
| TV Revenue | $5.7M |
| TV Placement Bonus | $3.0M |
| Matchday Revenue | $0 |
| Sponsorship | $356K |
| Merchandising | $2.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.0M |
| Staff Wages | $89K |
| Transfer Amortization | $31K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$11.5M |
$5.0M |
$6.6M |
$52.9M |
| Jan 2027 |
$23.6M |
$4.6M |
$19.0M |
$46.3M |
| Dec 2026 |
$11.3M |
$4.2M |
$7.1M |
$29.1M |
| Nov 2026 |
$11.4M |
$4.2M |
$7.2M |
$22.0M |
| Oct 2026 |
$11.1M |
$7.4M |
$3.7M |
$14.8M |
| Sep 2026 |
$11.6M |
$4.4M |
$7.3M |
$11.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |