Income Breakdown
| TV Revenue | $4.1M |
| TV Placement Bonus | $767K |
| Matchday Revenue | $0 |
| Sponsorship | $259K |
| Merchandising | $3.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $145K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $102K |
| Transfer Amortization | $50K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$9.2M |
$4.6M |
$4.6M |
$37.8M |
| Jan 2027 |
$9.9M |
$4.6M |
$5.4M |
$33.1M |
| Dec 2026 |
$10.1M |
$4.9M |
$5.2M |
$27.7M |
| Nov 2026 |
$9.0M |
$5.1M |
$3.9M |
$22.5M |
| Oct 2026 |
$9.5M |
$8.2M |
$1.3M |
$18.5M |
| Sep 2026 |
$9.6M |
$3.5M |
$6.2M |
$17.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$15.2M |