Income Breakdown
| TV Revenue | $5.8M |
| TV Placement Bonus | $590K |
| Matchday Revenue | $165K |
| Sponsorship | $389K |
| Merchandising | $3.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $59K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.6M |
| Staff Wages | $83K |
| Transfer Amortization | $29K |
| Debt Interest | $0 |
| Loan Fees (Out) | $181K |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$11.3M |
$5.6M |
$5.7M |
$37.1M |
| Jan 2027 |
$11.3M |
$5.2M |
$6.2M |
$31.3M |
| Dec 2026 |
$11.4M |
$5.2M |
$6.3M |
$25.1M |
| Nov 2026 |
$12.2M |
$5.7M |
$6.5M |
$18.8M |
| Oct 2026 |
$12.9M |
$7.6M |
$5.3M |
$12.3M |
| Sep 2026 |
$10.5M |
$2.4M |
$8.0M |
$6.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$329K |