Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $939K |
| Matchday Revenue | $4K |
| Sponsorship | $50K |
| Merchandising | $444K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $61K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $48K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $819K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$4.8M |
$2.2M |
$2.6M |
$16.3M |
| Jan 2027 |
$4.6M |
$2.3M |
$2.3M |
$13.7M |
| Dec 2026 |
$4.5M |
$2.1M |
$2.4M |
$11.4M |
| Nov 2026 |
$5.1M |
$2.3M |
$2.8M |
$8.9M |
| Oct 2026 |
$5.3M |
$4.9M |
$418K |
$6.1M |
| Sep 2026 |
$6.5M |
$2.3M |
$4.2M |
$5.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.5M |