Income Breakdown
| TV Revenue | $906K |
| TV Placement Bonus | $400K |
| Matchday Revenue | $101K |
| Sponsorship | $459K |
| Merchandising | $5.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $107K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$7.7M |
$2.8M |
$4.8M |
$32.0M |
| Jan 2027 |
$10.5M |
$3.9M |
$6.6M |
$27.2M |
| Dec 2026 |
$7.7M |
$3.0M |
$4.7M |
$20.7M |
| Nov 2026 |
$7.8M |
$3.7M |
$4.1M |
$16.0M |
| Oct 2026 |
$8.2M |
$3.6M |
$4.6M |
$11.9M |
| Sep 2026 |
$7.5M |
$2.7M |
$4.8M |
$7.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |