Income Breakdown
| TV Revenue | $870K |
| TV Placement Bonus | $165K |
| Matchday Revenue | $189K |
| Sponsorship | $492K |
| Merchandising | $5.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $110K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.9M |
| Staff Wages | $83K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$7.7M |
$5.3M |
$2.4M |
$19.4M |
| Jan 2027 |
$7.9M |
$5.3M |
$2.6M |
$17.0M |
| Dec 2026 |
$8.1M |
$5.3M |
$2.8M |
$14.3M |
| Nov 2026 |
$8.4M |
$5.4M |
$3.0M |
$11.5M |
| Oct 2026 |
$8.3M |
$10.5M |
$-2.2M |
$8.5M |
| Sep 2026 |
$7.8M |
$4.4M |
$3.4M |
$10.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$7.6M |