Income Breakdown
| TV Revenue | $373K |
| TV Placement Bonus | $139K |
| Matchday Revenue | $0 |
| Sponsorship | $4K |
| Merchandising | $339K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $827K |
| Staff Wages | $39K |
| Transfer Amortization | $0 |
| Debt Interest | $105 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $244K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$854K |
$1.1M |
$-257K |
$-23K |
| Jan 2027 |
$1.1M |
$1.1M |
$-15K |
$233K |
| Dec 2026 |
$852K |
$863K |
$-11K |
$248K |
| Nov 2026 |
$862K |
$772K |
$90K |
$259K |
| Oct 2026 |
$868K |
$1.1M |
$-197K |
$170K |
| Sep 2026 |
$960K |
$949K |
$11K |
$367K |
| Aug 2026 |
$0 |
$0 |
$0 |
$356K |