Income Breakdown
| TV Revenue | $3.0M |
| TV Placement Bonus | $381K |
| Matchday Revenue | $0 |
| Sponsorship | $42K |
| Merchandising | $694K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $989K |
| Staff Wages | $49K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $760K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$4.1M |
$1.8M |
$2.3M |
$535K |
| Jan 2027 |
$5.3M |
$1.6M |
$3.7M |
$18.5M |
| Dec 2026 |
$4.8M |
$1.6M |
$3.2M |
$14.7M |
| Nov 2026 |
$4.8M |
$1.6M |
$3.2M |
$11.6M |
| Oct 2026 |
$4.8M |
$2.4M |
$2.4M |
$8.3M |
| Sep 2026 |
$5.3M |
$1.2M |
$4.0M |
$5.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.9M |