Income Breakdown
| TV Revenue | $3.1M |
| TV Placement Bonus | $819K |
| Matchday Revenue | $0 |
| Sponsorship | $42K |
| Merchandising | $977K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $720K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $56K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $940K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$5.7M |
$2.3M |
$3.4M |
$17.5M |
| Jan 2027 |
$5.1M |
$2.3M |
$2.8M |
$14.6M |
| Dec 2026 |
$5.1M |
$2.7M |
$2.4M |
$11.8M |
| Nov 2026 |
$5.0M |
$2.9M |
$2.1M |
$9.5M |
| Oct 2026 |
$5.0M |
$4.0M |
$998K |
$7.3M |
| Sep 2026 |
$5.6M |
$1.8M |
$3.8M |
$6.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |