Income Breakdown
| TV Revenue | $7.7M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $311K |
| Sponsorship | $463K |
| Merchandising | $4.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $86K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$12.6M |
$4.8M |
$7.8M |
$60.3M |
| Jan 2027 |
$18.6M |
$5.4M |
$13.1M |
$52.4M |
| Dec 2026 |
$12.8M |
$5.6M |
$7.2M |
$39.3M |
| Nov 2026 |
$13.0M |
$5.7M |
$7.3M |
$32.1M |
| Oct 2026 |
$13.1M |
$9.2M |
$3.9M |
$24.9M |
| Sep 2026 |
$21.3M |
$5.4M |
$15.9M |
$21.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |