Income Breakdown
| TV Revenue | $690K |
| TV Placement Bonus | $317K |
| Matchday Revenue | $0 |
| Sponsorship | $7K |
| Merchandising | $72K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $18K |
| Transfer Amortization | $0 |
| Debt Interest | $9K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $226K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.1M |
$1.6M |
$-498K |
$-2.1M |
| Jan 2027 |
$3.5M |
$1.9M |
$1.6M |
$-1.6M |
| Dec 2026 |
$1.1M |
$1.4M |
$-322K |
$-3.1M |
| Nov 2026 |
$1.1M |
$1.4M |
$-314K |
$-2.8M |
| Oct 2026 |
$979K |
$3.5M |
$-2.5M |
$-2.5M |
| Sep 2026 |
$923K |
$1.4M |
$-499K |
$895 |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |