Income Breakdown
| TV Revenue | $1.9M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $0 |
| Sponsorship | $32K |
| Merchandising | $923K |
| Domestic Cup Prize | $281K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $45K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $292K |
| Facility Maintenance | $835K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$4.3M |
$3.6M |
$690K |
$9.8M |
| Jan 2027 |
$4.8M |
$3.4M |
$1.4M |
$9.2M |
| Dec 2026 |
$5.5M |
$3.5M |
$2.1M |
$7.8M |
| Nov 2026 |
$5.5M |
$3.7M |
$1.8M |
$5.8M |
| Oct 2026 |
$4.7M |
$7.1M |
$-2.4M |
$4.0M |
| Sep 2026 |
$6.7M |
$2.8M |
$3.8M |
$6.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |