Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $0 |
| Sponsorship | $47K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $61K |
| Transfer Amortization | $6K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $960K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$5.6M |
$2.4M |
$3.2M |
$20.1M |
| Jan 2027 |
$8.6M |
$2.5M |
$6.2M |
$16.9M |
| Dec 2026 |
$5.7M |
$2.1M |
$3.6M |
$11.5M |
| Nov 2026 |
$5.7M |
$2.1M |
$3.6M |
$7.9M |
| Oct 2026 |
$5.7M |
$6.4M |
$-654K |
$4.3M |
| Sep 2026 |
$5.9M |
$2.5M |
$3.5M |
$5.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.5M |