Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $533K |
| Sponsorship | $40K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $34K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $37K |
| Transfer Amortization | $229 |
| Debt Interest | $0 |
| Loan Fees (Out) | $14K |
| Facility Maintenance | $975K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$5.7M |
$2.7M |
$3.0M |
$19.4M |
| Jan 2027 |
$6.0M |
$2.5M |
$3.5M |
$16.4M |
| Dec 2026 |
$5.8M |
$2.5M |
$3.3M |
$13.0M |
| Nov 2026 |
$5.7M |
$2.7M |
$3.0M |
$9.7M |
| Oct 2026 |
$5.1M |
$4.8M |
$330K |
$6.7M |
| Sep 2026 |
$5.4M |
$1.6M |
$3.8M |
$6.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |