Income Breakdown
| TV Revenue | $240K |
| TV Placement Bonus | $127K |
| Matchday Revenue | $0 |
| Sponsorship | $32K |
| Merchandising | $363K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $742K |
| Staff Wages | $44K |
| Transfer Amortization | $0 |
| Debt Interest | $8K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $286K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$762K |
$1.1M |
$-318K |
$-2.0M |
| Jan 2027 |
$954K |
$918K |
$35K |
$-1.6M |
| Dec 2026 |
$761K |
$918K |
$-157K |
$-1.7M |
| Nov 2026 |
$766K |
$918K |
$-152K |
$-1.5M |
| Oct 2026 |
$782K |
$2.3M |
$-1.5M |
$-1.4M |
| Sep 2026 |
$740K |
$1.0M |
$-263K |
$156K |
| Aug 2026 |
$0 |
$0 |
$0 |
$419K |