Income Breakdown
| TV Revenue | $2.9M |
| TV Placement Bonus | $1.5M |
| Matchday Revenue | $0 |
| Sponsorship | $166K |
| Merchandising | $2.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $101K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$6.9M |
$3.7M |
$3.2M |
$51.0M |
| Jan 2027 |
$7.2M |
$3.8M |
$3.4M |
$47.8M |
| Dec 2026 |
$11.6M |
$3.8M |
$7.8M |
$44.4M |
| Nov 2026 |
$6.5M |
$4.0M |
$2.6M |
$36.6M |
| Oct 2026 |
$7.6M |
$4.9M |
$2.7M |
$34.0M |
| Sep 2026 |
$23.4M |
$2.2M |
$21.2M |
$31.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$10.2M |