Income Breakdown
| TV Revenue | $712K |
| TV Placement Bonus | $343K |
| Matchday Revenue | $259K |
| Sponsorship | $367K |
| Merchandising | $3.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $220K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $100K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $110K |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$5.6M |
$3.0M |
$2.6M |
$19.4M |
| Jan 2027 |
$5.5M |
$2.8M |
$2.6M |
$16.8M |
| Dec 2026 |
$5.4M |
$2.5M |
$2.9M |
$14.1M |
| Nov 2026 |
$5.1M |
$2.4M |
$2.7M |
$11.3M |
| Oct 2026 |
$5.1M |
$4.1M |
$1.0M |
$8.6M |
| Sep 2026 |
$4.9M |
$2.4M |
$2.5M |
$7.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |