Income Breakdown
| TV Revenue | $549K |
| TV Placement Bonus | $152K |
| Matchday Revenue | $0 |
| Sponsorship | $73K |
| Merchandising | $619K |
| 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 | $44K |
| Transfer Amortization | $0 |
| Debt Interest | $10K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $419K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.4M |
$1.7M |
$-350K |
$-2.4M |
| Jan 2027 |
$1.9M |
$1.5M |
$396K |
$-2.0M |
| Dec 2026 |
$1.4M |
$1.5M |
$-55K |
$-2.4M |
| Nov 2026 |
$1.4M |
$1.5M |
$-48K |
$-2.4M |
| Oct 2026 |
$1.5M |
$4.4M |
$-3.0M |
$-2.3M |
| Sep 2026 |
$1.5M |
$1.6M |
$-101K |
$661K |
| Aug 2026 |
$0 |
$0 |
$0 |
$762K |