Income Breakdown
| TV Revenue | $260K |
| TV Placement Bonus | $114K |
| Matchday Revenue | $0 |
| Sponsorship | $28K |
| Merchandising | $641K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $5K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $947K |
| Staff Wages | $58K |
| Transfer Amortization | $0 |
| Debt Interest | $5K |
| Loan Fees (Out) | $8K |
| Facility Maintenance | $390K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.0M |
$1.4M |
$-361K |
$-1.4M |
| Jan 2027 |
$1.3M |
$1.4M |
$-34K |
$-1.0M |
| Dec 2026 |
$1.0M |
$1.2M |
$-187K |
$-992K |
| Nov 2026 |
$1.0M |
$1.2M |
$-191K |
$-806K |
| Oct 2026 |
$1.1M |
$2.0M |
$-937K |
$-615K |
| Sep 2026 |
$1.1M |
$1.3M |
$-186K |
$322K |
| Aug 2026 |
$0 |
$0 |
$0 |
$508K |