Income Breakdown
| TV Revenue | $801K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $38K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $646K |
| Staff Wages | $53K |
| Transfer Amortization | $0 |
| Debt Interest | $12K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $145K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$838K |
$856K |
$-18K |
$-2.1M |
| Jan 2027 |
$842K |
$907K |
$-65K |
$-2.1M |
| Dec 2026 |
$302K |
$849K |
$-546K |
$-2.0M |
| Nov 2026 |
$261K |
$859K |
$-598K |
$-1.5M |
| Oct 2026 |
$60K |
$1.6M |
$-1.5M |
$-862K |
| Sep 2026 |
$63K |
$704K |
$-640K |
$630K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |