Income Breakdown
| TV Revenue | $389K |
| TV Placement Bonus | $52K |
| Matchday Revenue | $6K |
| Sponsorship | $46K |
| Merchandising | $570K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $66K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $778K |
| Staff Wages | $48K |
| Transfer Amortization | $0 |
| Debt Interest | $7K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $343K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.1M |
$1.2M |
$-47K |
$-1.7M |
| Jan 2027 |
$1.2M |
$1.3M |
$-132K |
$-1.7M |
| Dec 2026 |
$1.2M |
$1.2M |
$6K |
$-1.5M |
| Nov 2026 |
$1.3M |
$1.3M |
$-32K |
$-1.5M |
| Oct 2026 |
$1.2M |
$3.0M |
$-1.9M |
$-1.5M |
| Sep 2026 |
$1.1M |
$780K |
$296K |
$363K |
| Aug 2026 |
$0 |
$0 |
$0 |
$67K |