Income Breakdown
| TV Revenue | $4.6M |
| TV Placement Bonus | $178K |
| Matchday Revenue | $81K |
| Sponsorship | $68K |
| Merchandising | $1.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $20K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $47K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $100K |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$7.2M |
$4.2M |
$3.0M |
$17.9M |
| Jan 2027 |
$6.9M |
$4.1M |
$2.9M |
$14.9M |
| Dec 2026 |
$7.0M |
$4.1M |
$2.9M |
$12.0M |
| Nov 2026 |
$7.1M |
$4.2M |
$2.9M |
$9.1M |
| Oct 2026 |
$7.2M |
$8.6M |
$-1.4M |
$6.1M |
| Sep 2026 |
$7.8M |
$2.8M |
$5.0M |
$7.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |