Income Breakdown
| TV Revenue | $3.2M |
| TV Placement Bonus | $642K |
| Matchday Revenue | $0 |
| Sponsorship | $53K |
| Merchandising | $659K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $228K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $59K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $120K |
| Facility Maintenance | $851K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$5.2M |
$2.1M |
$3.1M |
$20.0M |
| Jan 2027 |
$4.7M |
$2.1M |
$2.6M |
$16.9M |
| Dec 2026 |
$4.6M |
$1.9M |
$2.7M |
$14.3M |
| Nov 2026 |
$4.2M |
$1.9M |
$2.3M |
$11.6M |
| Oct 2026 |
$4.2M |
$2.4M |
$1.8M |
$9.3M |
| Sep 2026 |
$7.3M |
$1.3M |
$5.9M |
$7.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.5M |