Income Breakdown
| TV Revenue | $782K |
| TV Placement Bonus | $124K |
| Matchday Revenue | $1.2M |
| Sponsorship | $401K |
| Merchandising | $5.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.8M |
| Staff Wages | $91K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$7.9M |
$5.2M |
$2.6M |
$21.8M |
| Jan 2027 |
$8.1M |
$5.2M |
$2.9M |
$19.5M |
| Dec 2026 |
$8.1M |
$5.3M |
$2.9M |
$16.6M |
| Nov 2026 |
$8.9M |
$5.5M |
$3.4M |
$13.8M |
| Oct 2026 |
$7.6M |
$8.7M |
$-1.0M |
$10.4M |
| Sep 2026 |
$6.8M |
$3.1M |
$3.8M |
$11.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$7.6M |