Income Breakdown
| TV Revenue | $735K |
| TV Placement Bonus | $276K |
| Matchday Revenue | $168K |
| Sponsorship | $10K |
| Merchandising | $409K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $792K |
| Staff Wages | $58K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $88K |
| Facility Maintenance | $514K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.6M |
$1.5M |
$146K |
$4.7M |
| Jan 2027 |
$2.0M |
$1.4M |
$549K |
$4.8M |
| Dec 2026 |
$1.4M |
$1.3M |
$49K |
$4.2M |
| Nov 2026 |
$1.8M |
$1.4M |
$423K |
$4.2M |
| Oct 2026 |
$2.1M |
$3.5M |
$-1.5M |
$3.8M |
| Sep 2026 |
$1.5M |
$1.3M |
$219K |
$5.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.0M |