Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $1.3M |
| Matchday Revenue | $36K |
| Sponsorship | $38K |
| Merchandising | $381K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $132K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $39K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $10K |
| Facility Maintenance | $777K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$4.4M |
$2.3M |
$2.1M |
$11.9M |
| Jan 2027 |
$3.6M |
$2.0M |
$1.6M |
$9.8M |
| Dec 2026 |
$4.5M |
$2.1M |
$2.4M |
$8.3M |
| Nov 2026 |
$3.1M |
$1.7M |
$1.4M |
$5.9M |
| Oct 2026 |
$3.1M |
$3.7M |
$-573K |
$4.5M |
| Sep 2026 |
$3.1M |
$1.2M |
$1.9M |
$5.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.2M |