Income Breakdown
| TV Revenue | $968K |
| TV Placement Bonus | $270K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $80K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $230K |
| Staff Wages | $31K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $287K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.3M |
$548K |
$772K |
$4.9M |
| Jan 2027 |
$1.4M |
$550K |
$804K |
$4.1M |
| Dec 2026 |
$1.4M |
$560K |
$850K |
$3.3M |
| Nov 2026 |
$1.3M |
$550K |
$782K |
$2.4M |
| Oct 2026 |
$1.3M |
$1.0M |
$311K |
$1.7M |
| Sep 2026 |
$1.4M |
$510K |
$844K |
$1.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$508K |