Income Breakdown
| TV Revenue | $809K |
| TV Placement Bonus | $223K |
| Matchday Revenue | $131K |
| Sponsorship | $92K |
| Merchandising | $3.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $44K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $70K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $280K |
| Facility Maintenance | $927K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$4.9M |
$4.0M |
$907K |
$10.4M |
| Jan 2027 |
$5.0M |
$4.4M |
$628K |
$9.5M |
| Dec 2026 |
$5.1M |
$3.4M |
$1.6M |
$8.8M |
| Nov 2026 |
$4.9M |
$3.5M |
$1.4M |
$7.2M |
| Oct 2026 |
$5.0M |
$6.8M |
$-1.7M |
$5.8M |
| Sep 2026 |
$5.2M |
$2.7M |
$2.4M |
$7.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |