Income Breakdown
| TV Revenue | $377K |
| TV Placement Bonus | $15K |
| Matchday Revenue | $0 |
| Sponsorship | $48K |
| Merchandising | $466K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $997K |
| Staff Wages | $41K |
| Transfer Amortization | $0 |
| Debt Interest | $2K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $287K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$906K |
$1.3M |
$-422K |
$-510K |
| Jan 2027 |
$991K |
$1.3M |
$-277K |
$-88K |
| Dec 2026 |
$921K |
$1.1M |
$-184K |
$189K |
| Nov 2026 |
$934K |
$1.0M |
$-90K |
$373K |
| Oct 2026 |
$939K |
$1.2M |
$-264K |
$464K |
| Sep 2026 |
$1.2M |
$1.8M |
$-542K |
$728K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |