Income Breakdown
| TV Revenue | $4.7M |
| TV Placement Bonus | $2.7M |
| Matchday Revenue | $404K |
| Sponsorship | $321K |
| Merchandising | $3.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.3M |
| Staff Wages | $83K |
| Transfer Amortization | $66K |
| Debt Interest | $0 |
| Loan Fees (Out) | $34K |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$11.2M |
$5.2M |
$6.0M |
$48.0M |
| Jan 2027 |
$13.3M |
$5.7M |
$7.6M |
$42.0M |
| Dec 2026 |
$13.8M |
$5.3M |
$8.4M |
$34.3M |
| Nov 2026 |
$14.4M |
$5.1M |
$9.3M |
$25.8M |
| Oct 2026 |
$12.0M |
$7.0M |
$5.0M |
$16.5M |
| Sep 2026 |
$14.0M |
$3.3M |
$10.7M |
$11.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$4.4M |