Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $118K |
| Matchday Revenue | $75K |
| Sponsorship | $4K |
| Merchandising | $180K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $26K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $447K |
| Staff Wages | $21K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $8K |
| Facility Maintenance | $461K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$2.8M |
$938K |
$1.9M |
$14.1M |
| Jan 2027 |
$3.4M |
$970K |
$2.4M |
$12.2M |
| Dec 2026 |
$3.0M |
$866K |
$2.2M |
$9.7M |
| Nov 2026 |
$3.3M |
$912K |
$2.4M |
$7.6M |
| Oct 2026 |
$3.3M |
$1.2M |
$2.1M |
$5.2M |
| Sep 2026 |
$3.3M |
$751K |
$2.6M |
$3.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |