Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $2.1M |
| Matchday Revenue | $0 |
| Sponsorship | $1.3M |
| Merchandising | $5.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.7M |
| Staff Wages | $122K |
| Transfer Amortization | $7K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$13.1M |
$5.2M |
$7.9M |
$89.4M |
| Jan 2027 |
$15.4M |
$5.0M |
$10.4M |
$81.4M |
| Dec 2026 |
$23.2M |
$4.8M |
$18.4M |
$71.1M |
| Nov 2026 |
$14.5M |
$5.2M |
$9.2M |
$52.7M |
| Oct 2026 |
$14.5M |
$7.2M |
$7.4M |
$43.4M |
| Sep 2026 |
$20.8M |
$3.4M |
$17.4M |
$36.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$19.1M |