Income Breakdown
| TV Revenue | $3.6M |
| TV Placement Bonus | $286K |
| Matchday Revenue | $71K |
| Sponsorship | $50K |
| Merchandising | $923K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $78K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $59K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $241K |
| Facility Maintenance | $899K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$5.0M |
$2.6M |
$2.5M |
$18.8M |
| Jan 2027 |
$5.1M |
$2.4M |
$2.8M |
$16.3M |
| Dec 2026 |
$5.0M |
$2.4M |
$2.6M |
$13.6M |
| Nov 2026 |
$5.1M |
$2.4M |
$2.7M |
$10.9M |
| Oct 2026 |
$5.1M |
$3.8M |
$1.4M |
$8.3M |
| Sep 2026 |
$6.8M |
$1.8M |
$5.0M |
$6.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.9M |