Income Breakdown
| TV Revenue | $1.8M |
| TV Placement Bonus | $715K |
| Matchday Revenue | $16K |
| Sponsorship | $125K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $745K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $90K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $280K |
| Facility Maintenance | $910K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$5.1M |
$4.0M |
$1.1M |
$11.7M |
| Jan 2027 |
$4.2M |
$3.6M |
$533K |
$10.6M |
| Dec 2026 |
$4.1M |
$3.6M |
$552K |
$10.0M |
| Nov 2026 |
$4.0M |
$3.9M |
$128K |
$9.5M |
| Oct 2026 |
$3.7M |
$5.6M |
$-1.9M |
$9.4M |
| Sep 2026 |
$4.1M |
$3.0M |
$1.1M |
$11.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$10.2M |