Income Breakdown
| TV Revenue | $999K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $8K |
| Sponsorship | $16K |
| Merchandising | $241K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $814K |
| Staff Wages | $47K |
| Transfer Amortization | $0 |
| Debt Interest | $3K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $403K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.3M |
$1.3M |
$-4K |
$-720K |
| Jan 2027 |
$1.3M |
$1.5M |
$-167K |
$-716K |
| Dec 2026 |
$1.3M |
$1.6M |
$-230K |
$-549K |
| Nov 2026 |
$1.4M |
$1.6M |
$-295K |
$-318K |
| Oct 2026 |
$1.5M |
$3.1M |
$-1.7M |
$-23K |
| Sep 2026 |
$1.6M |
$1.2M |
$369K |
$1.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |