Income Breakdown
| TV Revenue | $727K |
| TV Placement Bonus | $28K |
| Matchday Revenue | $0 |
| Sponsorship | $6K |
| Merchandising | $65K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $703K |
| Staff Wages | $17K |
| Transfer Amortization | $0 |
| Debt Interest | $9K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $194K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$826K |
$924K |
$-97K |
$-2.0M |
| Jan 2027 |
$1.0M |
$1.2M |
$-157K |
$-1.9M |
| Dec 2026 |
$818K |
$937K |
$-119K |
$-1.7M |
| Nov 2026 |
$820K |
$937K |
$-117K |
$-1.6M |
| Oct 2026 |
$873K |
$3.0M |
$-2.1M |
$-1.5M |
| Sep 2026 |
$1.1M |
$978K |
$126K |
$626K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |