Income Breakdown
| TV Revenue | $526K |
| TV Placement Bonus | $300K |
| Matchday Revenue | $0 |
| Sponsorship | $8K |
| Merchandising | $109K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $38K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $788K |
| Staff Wages | $37K |
| Transfer Amortization | $0 |
| Debt Interest | $8K |
| Loan Fees (Out) | $37K |
| Facility Maintenance | $345K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$981K |
$1.2M |
$-234K |
$-1.7M |
| Jan 2027 |
$934K |
$1.2M |
$-243K |
$-1.4M |
| Dec 2026 |
$1.0M |
$1.2M |
$-125K |
$-1.2M |
| Nov 2026 |
$1.1M |
$1.2M |
$-81K |
$-1.1M |
| Oct 2026 |
$1.2M |
$3.3M |
$-2.1M |
$-990K |
| Sep 2026 |
$826K |
$1.2M |
$-402K |
$1.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.5M |