Income Breakdown
| TV Revenue | $4.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $286K |
| Sponsorship | $58K |
| Merchandising | $1.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $58K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.4M |
| Staff Wages | $53K |
| Transfer Amortization | $23K |
| Debt Interest | $0 |
| Loan Fees (Out) | $150K |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$6.8M |
$4.8M |
$2.0M |
$16.2M |
| Jan 2027 |
$6.9M |
$4.6M |
$2.3M |
$14.2M |
| Dec 2026 |
$6.8M |
$4.7M |
$2.1M |
$11.8M |
| Nov 2026 |
$6.7M |
$4.6M |
$2.1M |
$9.7M |
| Oct 2026 |
$6.9M |
$4.7M |
$2.2M |
$7.6M |
| Sep 2026 |
$7.0M |
$2.9M |
$4.1M |
$5.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |