Income Breakdown
| TV Revenue | $811K |
| TV Placement Bonus | $73K |
| Matchday Revenue | $403K |
| Sponsorship | $428K |
| Merchandising | $5.6M |
| 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 | $27K |
| Debt Interest | $0 |
| Loan Fees (Out) | $85K |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$8.2M |
$5.1M |
$3.1M |
$15.9M |
| Jan 2027 |
$7.7M |
$5.5M |
$2.2M |
$12.7M |
| Dec 2026 |
$7.7M |
$4.9M |
$2.8M |
$10.5M |
| Nov 2026 |
$8.1M |
$4.9M |
$3.2M |
$7.7M |
| Oct 2026 |
$7.9M |
$6.6M |
$1.3M |
$4.4M |
| Sep 2026 |
$7.6M |
$3.8M |
$3.8M |
$3.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |