Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $0 |
| Sponsorship | $237K |
| Merchandising | $1.8M |
| 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 | $81K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$6.6M |
$2.6M |
$4.0M |
$27.8M |
| Jan 2027 |
$10.3M |
$2.8M |
$7.5M |
$23.8M |
| Dec 2026 |
$6.7M |
$2.5M |
$4.2M |
$16.3M |
| Nov 2026 |
$6.8M |
$2.4M |
$4.4M |
$12.1M |
| Oct 2026 |
$6.8M |
$6.4M |
$330K |
$7.7M |
| Sep 2026 |
$7.0M |
$2.2M |
$4.8M |
$7.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |