Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $687K |
| Matchday Revenue | $1.1M |
| Sponsorship | $130K |
| Merchandising | $2.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $591K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.0M |
| Staff Wages | $92K |
| Transfer Amortization | $131K |
| Debt Interest | $0 |
| Loan Fees (Out) | $401K |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$6.5M |
$4.8M |
$1.7M |
$15.4M |
| Jan 2027 |
$5.7M |
$4.5M |
$1.1M |
$13.6M |
| Dec 2026 |
$6.2M |
$4.3M |
$1.9M |
$12.3M |
| Nov 2026 |
$5.6M |
$4.3M |
$1.3M |
$10.3M |
| Oct 2026 |
$5.4M |
$6.6M |
$-1.2M |
$8.8M |
| Sep 2026 |
$6.3M |
$2.7M |
$3.7M |
$9.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$12.7M |