Income Breakdown
| TV Revenue | $958K |
| TV Placement Bonus | $142K |
| Matchday Revenue | $48K |
| Sponsorship | $1K |
| Merchandising | $36K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $5K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $397K |
| Staff Wages | $18K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $207K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.2M |
$623K |
$567K |
$1.5M |
| Jan 2027 |
$1.2M |
$583K |
$601K |
$942K |
| Dec 2026 |
$1.2M |
$1.0M |
$230K |
$340K |
| Nov 2026 |
$1.1M |
$601K |
$482K |
$110K |
| Oct 2026 |
$1.1M |
$261K |
$804K |
$1.9M |
| Sep 2026 |
$1.1M |
$278K |
$774K |
$1.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$300K |