Income Breakdown
| TV Revenue | $2.2M |
| TV Placement Bonus | $961K |
| Matchday Revenue | $20K |
| Sponsorship | $37K |
| Merchandising | $815K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $53K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $180K |
| Facility Maintenance | $789K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$4.1M |
$2.6M |
$1.5M |
$21.8M |
| Jan 2027 |
$5.4M |
$2.4M |
$3.0M |
$20.4M |
| Dec 2026 |
$5.7M |
$2.5M |
$3.2M |
$17.3M |
| Nov 2026 |
$5.6M |
$2.6M |
$3.0M |
$14.2M |
| Oct 2026 |
$5.0M |
$2.7M |
$2.3M |
$11.2M |
| Sep 2026 |
$8.8M |
$1.5M |
$7.3M |
$8.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.5M |