Income Breakdown
| TV Revenue | $501K |
| TV Placement Bonus | $210K |
| Matchday Revenue | $231K |
| Sponsorship | $59K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $55K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $516K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$2.2M |
$3.1M |
$-854K |
$2.4M |
| Jan 2027 |
$2.3M |
$3.0M |
$-789K |
$3.8M |
| Dec 2026 |
$2.3M |
$2.9M |
$-646K |
$4.6M |
| Nov 2026 |
$2.3M |
$3.0M |
$-683K |
$5.2M |
| Oct 2026 |
$2.2M |
$7.8M |
$-5.6M |
$5.9M |
| Sep 2026 |
$2.1M |
$2.1M |
$48K |
$11.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$11.4M |