Income Breakdown
| TV Revenue | $981K |
| TV Placement Bonus | $68K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $100K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $573K |
| Staff Wages | $32K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $346K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.1M |
$951K |
$199K |
$1.6M |
| Jan 2027 |
$1.1M |
$1000K |
$148K |
$1.4M |
| Dec 2026 |
$1.3M |
$859K |
$437K |
$1.2M |
| Nov 2026 |
$1.2M |
$858K |
$296K |
$796K |
| Oct 2026 |
$1.2M |
$1.8M |
$-686K |
$501K |
| Sep 2026 |
$1.4M |
$893K |
$552K |
$1.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$635K |