Income Breakdown
| TV Revenue | $413K |
| TV Placement Bonus | $182K |
| Matchday Revenue | $0 |
| Sponsorship | $54K |
| Merchandising | $713K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $732K |
| Staff Wages | $49K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $358K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.4M |
$1.1M |
$224K |
$3.1M |
| Jan 2027 |
$1.4M |
$1.5M |
$-108K |
$2.9M |
| Dec 2026 |
$2.0M |
$959K |
$1.1M |
$3.0M |
| Nov 2026 |
$1.5M |
$1.0M |
$432K |
$2.0M |
| Oct 2026 |
$1.5M |
$1.0M |
$450K |
$1.5M |
| Sep 2026 |
$1.4M |
$808K |
$602K |
$1.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$483K |