Income Breakdown
| TV Revenue | $3.6M |
| TV Placement Bonus | $907K |
| Matchday Revenue | $0 |
| Sponsorship | $250K |
| Merchandising | $3.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $270K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $92K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $170K |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$8.3M |
$4.1M |
$4.2M |
$52.3M |
| Jan 2027 |
$9.5M |
$4.7M |
$4.8M |
$48.2M |
| Dec 2026 |
$9.5M |
$4.3M |
$5.2M |
$43.3M |
| Nov 2026 |
$9.1M |
$4.2M |
$4.9M |
$38.2M |
| Oct 2026 |
$9.1M |
$5.3M |
$3.7M |
$33.3M |
| Sep 2026 |
$20.0M |
$3.1M |
$16.9M |
$29.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$12.7M |