Income Breakdown
| TV Revenue | $3.6M |
| TV Placement Bonus | $1.6M |
| Matchday Revenue | $270K |
| Sponsorship | $257K |
| Merchandising | $1.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $4K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $92K |
| Transfer Amortization | $7K |
| Debt Interest | $0 |
| Loan Fees (Out) | $210K |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$7.6M |
$3.6M |
$4.0M |
$34.2M |
| Jan 2027 |
$7.6M |
$3.4M |
$4.2M |
$30.2M |
| Dec 2026 |
$8.2M |
$3.5M |
$4.7M |
$26.0M |
| Nov 2026 |
$6.9M |
$3.4M |
$3.5M |
$21.3M |
| Oct 2026 |
$7.0M |
$5.3M |
$1.7M |
$17.8M |
| Sep 2026 |
$14.2M |
$2.8M |
$11.3M |
$16.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |