Income Breakdown
| TV Revenue | $2.8M |
| TV Placement Bonus | $733K |
| Matchday Revenue | $0 |
| Sponsorship | $41K |
| Merchandising | $366K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $726K |
| Staff Wages | $40K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $698K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$4.0M |
$1.5M |
$2.5M |
$-10.5M |
| Jan 2027 |
$5.8M |
$1.4M |
$4.4M |
$17.0M |
| Dec 2026 |
$4.8M |
$1.2M |
$3.5M |
$12.6M |
| Nov 2026 |
$4.7M |
$1.2M |
$3.5M |
$9.1M |
| Oct 2026 |
$4.6M |
$2.5M |
$2.1M |
$5.6M |
| Sep 2026 |
$3.5M |
$905K |
$2.6M |
$3.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$889K |