Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $578K |
| Matchday Revenue | $15K |
| Sponsorship | $32K |
| Merchandising | $414K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $4K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $926K |
| Staff Wages | $45K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $618K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$3.1M |
$1.6M |
$1.5M |
$10.9M |
| Jan 2027 |
$3.1M |
$1.6M |
$1.5M |
$9.7M |
| Dec 2026 |
$3.0M |
$1.6M |
$1.5M |
$8.2M |
| Nov 2026 |
$3.1M |
$1.6M |
$1.5M |
$6.7M |
| Oct 2026 |
$3.4M |
$2.4M |
$1.0M |
$5.2M |
| Sep 2026 |
$3.8M |
$1.1M |
$2.7M |
$4.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.5M |