Income Breakdown
| TV Revenue | $3.8M |
| TV Placement Bonus | $1.3M |
| Matchday Revenue | $43K |
| Sponsorship | $248K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $91K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $76K |
| Transfer Amortization | $10K |
| Debt Interest | $0 |
| Loan Fees (Out) | $426K |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$9.8M |
$2.8M |
$7.0M |
$27.5M |
| Jan 2027 |
$6.2M |
$2.2M |
$3.9M |
$20.7M |
| Dec 2026 |
$5.7M |
$2.1M |
$3.5M |
$16.7M |
| Nov 2026 |
$5.9M |
$2.2M |
$3.7M |
$13.2M |
| Oct 2026 |
$6.1M |
$2.4M |
$3.7M |
$9.5M |
| Sep 2026 |
$5.6M |
$1.8M |
$3.9M |
$5.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |