Income Breakdown
| TV Revenue | $720K |
| TV Placement Bonus | $245K |
| Matchday Revenue | $5K |
| Sponsorship | $1K |
| Merchandising | $74K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $8K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $631K |
| Staff Wages | $30K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $1K |
| Facility Maintenance | $249K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.1M |
$911K |
$143K |
$901K |
| Jan 2027 |
$1.0M |
$935K |
$106K |
$758K |
| Dec 2026 |
$1.1M |
$906K |
$188K |
$652K |
| Nov 2026 |
$977K |
$949K |
$29K |
$464K |
| Oct 2026 |
$898K |
$2.2M |
$-1.3M |
$435K |
| Sep 2026 |
$1.1M |
$903K |
$164K |
$1.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |