Income Breakdown
| TV Revenue | $524K |
| TV Placement Bonus | $262K |
| Matchday Revenue | $0 |
| Sponsorship | $8K |
| Merchandising | $109K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $572K |
| Staff Wages | $41K |
| Transfer Amortization | $0 |
| Debt Interest | $9K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $341K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$903K |
$962K |
$-59K |
$-2.0M |
| Jan 2027 |
$913K |
$1.2M |
$-265K |
$-1.9M |
| Dec 2026 |
$1.1M |
$960K |
$91K |
$-1.6M |
| Nov 2026 |
$1.0M |
$1.2M |
$-204K |
$-1.7M |
| Oct 2026 |
$1.1M |
$3.4M |
$-2.2M |
$-1.5M |
| Sep 2026 |
$813K |
$1.6M |
$-768K |
$732K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.5M |