Income Breakdown
| TV Revenue | $525K |
| TV Placement Bonus | $225K |
| Matchday Revenue | $0 |
| Sponsorship | $8K |
| Merchandising | $113K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $487K |
| Staff Wages | $41K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $330K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$871K |
$858K |
$13K |
$78K |
| Jan 2027 |
$912K |
$863K |
$49K |
$64K |
| Dec 2026 |
$1.2M |
$869K |
$374K |
$15K |
| Nov 2026 |
$938K |
$932K |
$7K |
$-358K |
| Oct 2026 |
$1.1M |
$2.2M |
$-1.1M |
$-365K |
| Sep 2026 |
$844K |
$1.1M |
$-277K |
$723K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |