Income Breakdown
| TV Revenue | $796K |
| TV Placement Bonus | $380K |
| Matchday Revenue | $983K |
| Sponsorship | $387K |
| Merchandising | $4.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.7M |
| Staff Wages | $88K |
| Transfer Amortization | $69K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$7.7M |
$4.2M |
$3.5M |
$14.3M |
| Jan 2027 |
$6.9M |
$4.7M |
$2.2M |
$10.7M |
| Dec 2026 |
$7.4M |
$4.3M |
$3.0M |
$8.3M |
| Nov 2026 |
$7.0M |
$4.2M |
$2.8M |
$5.2M |
| Oct 2026 |
$6.9M |
$8.3M |
$-1.4M |
$2.4M |
| Sep 2026 |
$5.9M |
$3.1M |
$2.9M |
$3.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$4.4M |