Income Breakdown
| TV Revenue | $702K |
| TV Placement Bonus | $362K |
| Matchday Revenue | $3K |
| Sponsorship | $775 |
| Merchandising | $54K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $661K |
| Staff Wages | $20K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $79 |
| Facility Maintenance | $255K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.1M |
$936K |
$185K |
$774K |
| Jan 2027 |
$1.2M |
$981K |
$264K |
$588K |
| Dec 2026 |
$1.1M |
$915K |
$234K |
$324K |
| Nov 2026 |
$1.1M |
$961K |
$174K |
$90K |
| Oct 2026 |
$1.2M |
$2.3M |
$-1.0M |
$-84K |
| Sep 2026 |
$1.0M |
$581K |
$435K |
$959K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.5M |