Income Breakdown
| TV Revenue | $5.7M |
| TV Placement Bonus | $198K |
| Matchday Revenue | $335K |
| Sponsorship | $83K |
| Merchandising | $1.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $18K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $53K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$8.2M |
$3.7M |
$4.5M |
$32.3M |
| Jan 2027 |
$8.3M |
$3.9M |
$4.4M |
$27.8M |
| Dec 2026 |
$8.5M |
$3.7M |
$4.8M |
$23.4M |
| Nov 2026 |
$8.3M |
$3.7M |
$4.6M |
$18.6M |
| Oct 2026 |
$9.1M |
$5.0M |
$4.2M |
$14.0M |
| Sep 2026 |
$10.5M |
$2.6M |
$7.9M |
$9.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.9M |