Income Breakdown
| TV Revenue | $633K |
| TV Placement Bonus | $181K |
| Matchday Revenue | $0 |
| Sponsorship | $82K |
| Merchandising | $383K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $802K |
| Staff Wages | $45K |
| Transfer Amortization | $0 |
| Debt Interest | $5K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $267K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.3M |
$1.1M |
$161K |
$-1.2M |
| Jan 2027 |
$1.7M |
$1.1M |
$534K |
$-1.3M |
| Dec 2026 |
$1.3M |
$1.1M |
$135K |
$-1.8M |
| Nov 2026 |
$1.3M |
$1.1M |
$143K |
$-2.0M |
| Oct 2026 |
$1.3M |
$4.0M |
$-2.7M |
$-2.1M |
| Sep 2026 |
$1.4M |
$1.3M |
$91K |
$599K |
| Aug 2026 |
$0 |
$0 |
$0 |
$508K |