Income Breakdown
| TV Revenue | $715K |
| TV Placement Bonus | $326K |
| Matchday Revenue | $14K |
| Sponsorship | $1K |
| Merchandising | $59K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $700 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $559K |
| Staff Wages | $26K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $243K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.1M |
$828K |
$287K |
$2.5M |
| Jan 2027 |
$1.1M |
$852K |
$259K |
$2.3M |
| Dec 2026 |
$1.1M |
$833K |
$317K |
$2.0M |
| Nov 2026 |
$1.1M |
$778K |
$330K |
$1.7M |
| Oct 2026 |
$1.3M |
$1.5M |
$-190K |
$1.3M |
| Sep 2026 |
$1.1M |
$517K |
$633K |
$1.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.9M |