Income Breakdown
| TV Revenue | $78K |
| TV Placement Bonus | $41K |
| Matchday Revenue | $872K |
| Sponsorship | $93K |
| Merchandising | $4.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $196K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $66K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $961K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$5.9M |
$3.2M |
$2.7M |
$13.8M |
| Jan 2027 |
$5.2M |
$3.2M |
$2.0M |
$11.8M |
| Dec 2026 |
$5.5M |
$2.7M |
$2.8M |
$9.8M |
| Nov 2026 |
$5.3M |
$2.8M |
$2.5M |
$7.0M |
| Oct 2026 |
$5.0M |
$3.0M |
$2.0M |
$4.4M |
| Sep 2026 |
$4.2M |
$2.0M |
$2.2M |
$2.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$281K |