Income Breakdown
| TV Revenue | $727K |
| TV Placement Bonus | $304K |
| Matchday Revenue | $0 |
| Sponsorship | $11K |
| Merchandising | $271K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $58K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $879K |
| Staff Wages | $60K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $60K |
| Facility Maintenance | $409K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.4M |
$1.4M |
$-36K |
$1.9M |
| Jan 2027 |
$1.5M |
$1.4M |
$185K |
$2.0M |
| Dec 2026 |
$1.3M |
$1.4M |
$-29K |
$1.8M |
| Nov 2026 |
$1.6M |
$1.4M |
$237K |
$1.9M |
| Oct 2026 |
$2.1M |
$4.3M |
$-2.2M |
$1.6M |
| Sep 2026 |
$1.3M |
$1.5M |
$-194K |
$3.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$4.0M |