Income Breakdown
| TV Revenue | $4.7M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $73K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $39K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $70K |
| Transfer Amortization | $11K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$6.1M |
$3.5M |
$2.6M |
$9.7M |
| Jan 2027 |
$7.7M |
$2.7M |
$4.9M |
$18.4M |
| Dec 2026 |
$6.2M |
$2.6M |
$3.6M |
$14.0M |
| Nov 2026 |
$6.3M |
$3.7M |
$2.7M |
$10.3M |
| Oct 2026 |
$6.4M |
$4.0M |
$2.4M |
$7.7M |
| Sep 2026 |
$6.3M |
$2.9M |
$3.4M |
$5.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.9M |