Income Breakdown
| TV Revenue | $1.8M |
| TV Placement Bonus | $556K |
| Matchday Revenue | $52K |
| Sponsorship | $130K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $19K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $98K |
| Transfer Amortization | $854 |
| Debt Interest | $0 |
| Loan Fees (Out) | $190K |
| Facility Maintenance | $805K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$3.7M |
$3.7M |
$-4K |
$27.4M |
| Jan 2027 |
$5.9M |
$3.6M |
$2.3M |
$27.4M |
| Dec 2026 |
$3.9M |
$3.4M |
$535K |
$25.1M |
| Nov 2026 |
$4.2M |
$3.5M |
$633K |
$24.6M |
| Oct 2026 |
$3.4M |
$3.6M |
$-237K |
$23.9M |
| Sep 2026 |
$17.8M |
$1.2M |
$16.6M |
$24.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$7.6M |