Income Breakdown
| TV Revenue | $5.9M |
| TV Placement Bonus | $2.2M |
| Matchday Revenue | $483K |
| Sponsorship | $424K |
| Merchandising | $3.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.6M |
| Staff Wages | $93K |
| 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 |
$5.6M |
$7.0M |
$50.8M |
| Jan 2027 |
$13.4M |
$5.5M |
$7.8M |
$43.8M |
| Dec 2026 |
$13.7M |
$5.7M |
$7.9M |
$36.0M |
| Nov 2026 |
$13.2M |
$6.4M |
$6.8M |
$28.1M |
| Oct 2026 |
$12.0M |
$8.8M |
$3.2M |
$21.3M |
| Sep 2026 |
$16.7M |
$3.1M |
$13.6M |
$18.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$4.4M |