Income Breakdown
| TV Revenue | $983K |
| TV Placement Bonus | $411K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $79K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $333K |
| Staff Wages | $30K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $13K |
| Facility Maintenance | $306K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.6M |
$682K |
$903K |
$5.5M |
| Jan 2027 |
$1.5M |
$703K |
$790K |
$4.6M |
| Dec 2026 |
$1.6M |
$617K |
$1000K |
$3.8M |
| Nov 2026 |
$1.5M |
$618K |
$860K |
$2.8M |
| Oct 2026 |
$1.5M |
$1.0M |
$447K |
$1.9M |
| Sep 2026 |
$1.5M |
$536K |
$948K |
$1.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$508K |