Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $24K |
| Sponsorship | $143K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $147K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $90K |
| Transfer Amortization | $58K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $817K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$4.2M |
$2.4M |
$1.8M |
$50.6M |
| Jan 2027 |
$4.4M |
$2.3M |
$2.1M |
$53.7M |
| Dec 2026 |
$4.1M |
$2.2M |
$1.9M |
$51.5M |
| Nov 2026 |
$4.3M |
$2.3M |
$2.0M |
$49.5M |
| Oct 2026 |
$4.2M |
$3.1M |
$1.1M |
$47.5M |
| Sep 2026 |
$4.3M |
$1.8M |
$2.5M |
$46.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$47.0M |