Income Breakdown
| TV Revenue | $253K |
| TV Placement Bonus | $10K |
| Matchday Revenue | $0 |
| Sponsorship | $32K |
| Merchandising | $330K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $5K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $771K |
| Staff Wages | $42K |
| Transfer Amortization | $0 |
| Debt Interest | $10K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $259K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$630K |
$1.1M |
$-452K |
$-2.4M |
| Jan 2027 |
$659K |
$1.1M |
$-405K |
$-1.9M |
| Dec 2026 |
$634K |
$941K |
$-307K |
$-1.5M |
| Nov 2026 |
$636K |
$900K |
$-263K |
$-1.2M |
| Oct 2026 |
$658K |
$1.7M |
$-1.1M |
$-960K |
| Sep 2026 |
$659K |
$947K |
$-288K |
$131K |
| Aug 2026 |
$0 |
$0 |
$0 |
$419K |