Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $165K |
| Matchday Revenue | $26K |
| Sponsorship | $32K |
| Merchandising | $397K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $3K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $877K |
| Staff Wages | $47K |
| Transfer Amortization | $708 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $544K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$3.9M |
$1.5M |
$2.4M |
$11.1M |
| Jan 2027 |
$2.7M |
$1.6M |
$1.2M |
$8.7M |
| Dec 2026 |
$2.7M |
$1.4M |
$1.3M |
$7.5M |
| Nov 2026 |
$2.9M |
$1.5M |
$1.4M |
$6.3M |
| Oct 2026 |
$3.5M |
$2.1M |
$1.4M |
$4.8M |
| Sep 2026 |
$3.0M |
$1.1M |
$2.0M |
$3.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.5M |