Income Breakdown
| TV Revenue | $721K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $38K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $862K |
| Staff Wages | $71K |
| Transfer Amortization | $0 |
| Debt Interest | $877 |
| Loan Fees (Out) | $73K |
| Facility Maintenance | $185K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$758K |
$1.2M |
$-434K |
$-314K |
| Jan 2027 |
$755K |
$1.2M |
$-483K |
$121K |
| Dec 2026 |
$848K |
$1.3M |
$-478K |
$604K |
| Nov 2026 |
$287K |
$1.5M |
$-1.2M |
$1.1M |
| Oct 2026 |
$359K |
$2.3M |
$-2.0M |
$2.3M |
| Sep 2026 |
$282K |
$1.1M |
$-828K |
$4.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |