Income Breakdown
| TV Revenue | $5.7M |
| TV Placement Bonus | $192K |
| Matchday Revenue | $173K |
| Sponsorship | $368K |
| Merchandising | $3.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.5M |
| Staff Wages | $79K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $23K |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$10.0M |
$5.1M |
$4.9M |
$31.2M |
| Jan 2027 |
$10.6M |
$5.2M |
$5.4M |
$26.3M |
| Dec 2026 |
$10.3M |
$5.0M |
$5.3M |
$20.9M |
| Nov 2026 |
$10.5M |
$5.3M |
$5.1M |
$15.6M |
| Oct 2026 |
$10.7M |
$8.1M |
$2.7M |
$10.5M |
| Sep 2026 |
$10.3M |
$2.8M |
$7.5M |
$7.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$329K |