Income Breakdown
| TV Revenue | $279K |
| TV Placement Bonus | $11K |
| Matchday Revenue | $14K |
| Sponsorship | $34K |
| Merchandising | $729K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $49K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $56K |
| Transfer Amortization | $9K |
| Debt Interest | $4K |
| Loan Fees (Out) | $174K |
| Facility Maintenance | $343K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.1M |
$1.6M |
$-471K |
$-1.7M |
| Jan 2027 |
$1.2M |
$1.5M |
$-303K |
$-1.0M |
| Dec 2026 |
$1.2M |
$1.3M |
$-161K |
$-733K |
| Nov 2026 |
$1.2M |
$1.4M |
$-256K |
$-581K |
| Oct 2026 |
$1.2M |
$2.2M |
$-1.0M |
$-335K |
| Sep 2026 |
$2.1M |
$1.2M |
$909K |
$671K |
| Aug 2026 |
$0 |
$0 |
$0 |
$260K |