Income Breakdown
| TV Revenue | $989K |
| TV Placement Bonus | $347K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $63K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $38K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $351K |
| Staff Wages | $33K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $308K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.4M |
$692K |
$745K |
$6.0M |
| Jan 2027 |
$1.4M |
$628K |
$782K |
$5.2M |
| Dec 2026 |
$1.5M |
$624K |
$859K |
$4.5M |
| Nov 2026 |
$1.4M |
$621K |
$759K |
$3.6M |
| Oct 2026 |
$1.4M |
$621K |
$760K |
$2.8M |
| Sep 2026 |
$2.1M |
$379K |
$1.7M |
$2.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$381K |