Income Breakdown
| TV Revenue | $490K |
| TV Placement Bonus | $212K |
| Matchday Revenue | $41K |
| Sponsorship | $69K |
| Merchandising | $534K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $55K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $956K |
| Staff Wages | $48K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $384K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.4M |
$1.4M |
$14K |
$412K |
| Jan 2027 |
$1.4M |
$1.6M |
$-256K |
$398K |
| Dec 2026 |
$1.4M |
$1.4M |
$22K |
$683K |
| Nov 2026 |
$1.4M |
$1.4M |
$25K |
$661K |
| Oct 2026 |
$1.4M |
$3.4M |
$-1.9M |
$636K |
| Sep 2026 |
$1.3M |
$1.2M |
$33K |
$2.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |