Income Breakdown
| TV Revenue | $4.6M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $345K |
| Sponsorship | $354K |
| Merchandising | $2.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $65K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$9.0M |
$3.7M |
$5.3M |
$36.7M |
| Jan 2027 |
$9.4M |
$3.7M |
$5.6M |
$31.3M |
| Dec 2026 |
$9.7M |
$3.6M |
$6.1M |
$25.7M |
| Nov 2026 |
$9.3M |
$3.6M |
$5.6M |
$19.6M |
| Oct 2026 |
$8.4M |
$4.6M |
$3.8M |
$13.9M |
| Sep 2026 |
$8.2M |
$3.1M |
$5.1M |
$10.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |