Income Breakdown
| TV Revenue | $179K |
| TV Placement Bonus | $7K |
| Matchday Revenue | $2K |
| Sponsorship | $19K |
| Merchandising | $217K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $47K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $583K |
| Staff Wages | $44K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $14K |
| Facility Maintenance | $185K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$472K |
$826K |
$-354K |
$1.2M |
| Jan 2027 |
$506K |
$839K |
$-333K |
$1.5M |
| Dec 2026 |
$497K |
$823K |
$-326K |
$1.9M |
| Nov 2026 |
$525K |
$823K |
$-299K |
$2.2M |
| Oct 2026 |
$531K |
$817K |
$-286K |
$2.5M |
| Sep 2026 |
$3.0M |
$436K |
$2.6M |
$2.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$178K |