Income Breakdown
| TV Revenue | $6.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $2.4M |
| Merchandising | $4.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.8M |
| Staff Wages | $144K |
| Transfer Amortization | $74K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$13.1M |
$6.2M |
$7.0M |
$55.1M |
| Jan 2027 |
$16.4M |
$5.9M |
$10.6M |
$48.1M |
| Dec 2026 |
$13.2M |
$5.9M |
$7.3M |
$41.6M |
| Nov 2026 |
$13.3M |
$5.9M |
$7.4M |
$34.3M |
| Oct 2026 |
$15.0M |
$10.2M |
$4.8M |
$26.9M |
| Sep 2026 |
$13.9M |
$5.8M |
$8.1M |
$22.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$14.0M |