Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $64K |
| Sponsorship | $14K |
| Merchandising | $141K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $320K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $664K |
| Staff Wages | $48K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $122K |
| Facility Maintenance | $264K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.6M |
$1.1M |
$456K |
$3.8M |
| Jan 2027 |
$1.4M |
$1.1M |
$351K |
$3.5M |
| Dec 2026 |
$1.3M |
$1.1M |
$246K |
$3.2M |
| Nov 2026 |
$1.3M |
$1.1M |
$197K |
$2.9M |
| Oct 2026 |
$1.5M |
$1.1M |
$370K |
$2.7M |
| Sep 2026 |
$2.1M |
$490K |
$1.6M |
$2.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$762K |