Income Breakdown
| TV Revenue | $436K |
| TV Placement Bonus | $107K |
| Matchday Revenue | $28K |
| Sponsorship | $46K |
| Merchandising | $702K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $92K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $43K |
| Transfer Amortization | $35K |
| Debt Interest | $9K |
| Loan Fees (Out) | $161K |
| Facility Maintenance | $388K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.6M |
$2.0M |
$-453K |
$-2.1M |
| Jan 2027 |
$1.3M |
$1.9M |
$-618K |
$-1.7M |
| Dec 2026 |
$1.3M |
$1.7M |
$-397K |
$-1.1M |
| Nov 2026 |
$1.4M |
$1.9M |
$-458K |
$-739K |
| Oct 2026 |
$1.3M |
$2.6M |
$-1.2M |
$-316K |
| Sep 2026 |
$1.4M |
$1.3M |
$90K |
$858K |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |