Income Breakdown
| TV Revenue | $600K |
| TV Placement Bonus | $171K |
| Matchday Revenue | $0 |
| Sponsorship | $81K |
| Merchandising | $381K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $897K |
| Staff Wages | $45K |
| Transfer Amortization | $0 |
| Debt Interest | $3K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $256K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.2M |
$1.2M |
$32K |
$-747K |
| Jan 2027 |
$2.3M |
$1.6M |
$778K |
$-779K |
| Dec 2026 |
$1.3M |
$1.3M |
$-14K |
$-1.6M |
| Nov 2026 |
$1.3M |
$1.3M |
$-246 |
$-1.5M |
| Oct 2026 |
$1.3M |
$3.3M |
$-2.0M |
$-1.5M |
| Sep 2026 |
$1.4M |
$1.4M |
$-27K |
$481K |
| Aug 2026 |
$0 |
$0 |
$0 |
$508K |