Income Breakdown
| TV Revenue | $3.8M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $32K |
| Sponsorship | $52K |
| Merchandising | $1.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.9M |
| Staff Wages | $66K |
| Transfer Amortization | $16K |
| Debt Interest | $0 |
| Loan Fees (Out) | $29K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$6.4M |
$5.1M |
$1.3M |
$18.0M |
| Jan 2027 |
$6.6M |
$3.7M |
$2.9M |
$16.7M |
| Dec 2026 |
$6.7M |
$3.7M |
$3.0M |
$13.8M |
| Nov 2026 |
$7.1M |
$3.8M |
$3.4M |
$10.7M |
| Oct 2026 |
$7.0M |
$6.6M |
$391K |
$7.3M |
| Sep 2026 |
$7.6M |
$3.0M |
$4.7M |
$7.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.2M |