Income Breakdown
| TV Revenue | $416K |
| TV Placement Bonus | $138K |
| Matchday Revenue | $16K |
| Sponsorship | $4K |
| Merchandising | $263K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $27K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $866K |
| Staff Wages | $32K |
| Transfer Amortization | $0 |
| Debt Interest | $10K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $301K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$864K |
$1.2M |
$-344K |
$-2.5M |
| Jan 2027 |
$839K |
$1.3M |
$-498K |
$-2.1M |
| Dec 2026 |
$837K |
$1.2M |
$-371K |
$-1.6M |
| Nov 2026 |
$811K |
$1.3M |
$-448K |
$-1.3M |
| Oct 2026 |
$730K |
$2.2M |
$-1.5M |
$-809K |
| Sep 2026 |
$882K |
$1.0M |
$-134K |
$666K |
| Aug 2026 |
$0 |
$0 |
$0 |
$800K |