Income Breakdown
| TV Revenue | $4.5M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $0 |
| Sponsorship | $269K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $95K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$7.6M |
$3.5M |
$4.1M |
$27.9M |
| Jan 2027 |
$11.4M |
$3.5M |
$7.8M |
$23.7M |
| Dec 2026 |
$7.5M |
$3.5M |
$4.0M |
$15.9M |
| Nov 2026 |
$7.6M |
$3.5M |
$4.1M |
$11.9M |
| Oct 2026 |
$7.6M |
$7.2M |
$372K |
$7.8M |
| Sep 2026 |
$7.4M |
$3.7M |
$3.6M |
$7.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |