Income Breakdown
| TV Revenue | $3.0M |
| TV Placement Bonus | $1.7M |
| Matchday Revenue | $0 |
| Sponsorship | $46K |
| Merchandising | $507K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $756K |
| Staff Wages | $33K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $871K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$5.2M |
$1.7M |
$3.6M |
$1.9M |
| Jan 2027 |
$7.5M |
$1.4M |
$6.1M |
$18.5M |
| Dec 2026 |
$4.8M |
$1.3M |
$3.5M |
$12.4M |
| Nov 2026 |
$4.8M |
$1.3M |
$3.5M |
$9.0M |
| Oct 2026 |
$4.3M |
$2.9M |
$1.5M |
$5.5M |
| Sep 2026 |
$4.3M |
$1.2M |
$3.1M |
$4.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$889K |