Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $147K |
| Sponsorship | $33K |
| Merchandising | $440K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $22K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $967K |
| Staff Wages | $41K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $6K |
| Facility Maintenance | $554K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$3.0M |
$1.6M |
$1.4M |
$11.7M |
| Jan 2027 |
$3.1M |
$1.6M |
$1.5M |
$10.3M |
| Dec 2026 |
$3.2M |
$1.4M |
$1.8M |
$8.8M |
| Nov 2026 |
$3.3M |
$1.5M |
$1.7M |
$7.0M |
| Oct 2026 |
$3.6M |
$2.5M |
$1.1M |
$5.3M |
| Sep 2026 |
$3.9M |
$1.2M |
$2.7M |
$4.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.5M |