Income Breakdown
| TV Revenue | $4.5M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $0 |
| Sponsorship | $68K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $62K |
| Transfer Amortization | $48K |
| Debt Interest | $0 |
| Loan Fees (Out) | $350K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$7.1M |
$3.0M |
$4.1M |
$38.0M |
| Jan 2027 |
$11.6M |
$2.8M |
$8.8M |
$33.8M |
| Dec 2026 |
$9.8M |
$2.7M |
$7.1M |
$27.4M |
| Nov 2026 |
$8.5M |
$2.5M |
$6.0M |
$20.3M |
| Oct 2026 |
$10.9M |
$4.6M |
$6.3M |
$14.3M |
| Sep 2026 |
$10.6M |
$3.0M |
$7.6M |
$7.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$330K |