Income Breakdown
| TV Revenue | $454K |
| TV Placement Bonus | $211K |
| Matchday Revenue | $66K |
| Sponsorship | $62K |
| Merchandising | $1.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $148K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $67K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $246K |
| Facility Maintenance | $511K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$2.3M |
$3.0M |
$-740K |
$635K |
| Jan 2027 |
$2.1M |
$2.5M |
$-365K |
$1.4M |
| Dec 2026 |
$2.1M |
$2.4M |
$-250K |
$1.7M |
| Nov 2026 |
$2.1M |
$2.5M |
$-476K |
$2.0M |
| Oct 2026 |
$2.1M |
$5.0M |
$-3.0M |
$2.5M |
| Sep 2026 |
$2.0M |
$1.7M |
$372K |
$5.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |