Income Breakdown
| TV Revenue | $3.2M |
| TV Placement Bonus | $492K |
| Matchday Revenue | $152K |
| Sponsorship | $213K |
| Merchandising | $2.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $2K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $93K |
| Transfer Amortization | $44K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$9.4M |
$3.3M |
$6.1M |
$19.8M |
| Jan 2027 |
$6.5M |
$3.8M |
$2.6M |
$15.5M |
| Dec 2026 |
$6.9M |
$3.4M |
$3.4M |
$12.9M |
| Nov 2026 |
$7.0M |
$3.5M |
$3.5M |
$9.4M |
| Oct 2026 |
$7.1M |
$6.1M |
$994K |
$5.8M |
| Sep 2026 |
$9.1M |
$2.8M |
$6.3M |
$4.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |