Income Breakdown
| TV Revenue | $3.4M |
| TV Placement Bonus | $726K |
| Matchday Revenue | $37K |
| Sponsorship | $50K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $58K |
| Transfer Amortization | $85K |
| Debt Interest | $0 |
| Loan Fees (Out) | $12K |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$5.6M |
$2.9M |
$2.7M |
$12.5M |
| Jan 2027 |
$5.6M |
$3.0M |
$2.6M |
$9.7M |
| Dec 2026 |
$5.7M |
$3.2M |
$2.5M |
$7.0M |
| Nov 2026 |
$6.0M |
$3.3M |
$2.7M |
$4.4M |
| Oct 2026 |
$5.1M |
$4.0M |
$1.1M |
$1.6M |
| Sep 2026 |
$5.2M |
$2.0M |
$3.2M |
$419K |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |