Income Breakdown
| TV Revenue | $3.6M |
| TV Placement Bonus | $1.0M |
| Matchday Revenue | $9K |
| Sponsorship | $54K |
| Merchandising | $838K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $380K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $64K |
| Transfer Amortization | $95K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $925K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$5.9M |
$3.1M |
$2.8M |
$15.2M |
| Jan 2027 |
$5.6M |
$3.1M |
$2.5M |
$12.3M |
| Dec 2026 |
$5.7M |
$2.9M |
$2.8M |
$9.7M |
| Nov 2026 |
$4.9M |
$2.9M |
$2.0M |
$6.8M |
| Oct 2026 |
$8.0M |
$3.4M |
$4.7M |
$4.7M |
| Sep 2026 |
$5.4M |
$2.2M |
$3.2M |
$-70K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.5M |