Income Breakdown
| TV Revenue | $448K |
| TV Placement Bonus | $159K |
| Matchday Revenue | $12K |
| Sponsorship | $54K |
| Merchandising | $989K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $37K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $55K |
| Transfer Amortization | $416 |
| Debt Interest | $0 |
| Loan Fees (Out) | $5K |
| Facility Maintenance | $462K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.8M |
$2.1M |
$-315K |
$-64K |
| Jan 2027 |
$1.7M |
$1.9M |
$-294K |
$251K |
| Dec 2026 |
$1.7M |
$1.8M |
$-85K |
$544K |
| Nov 2026 |
$1.6M |
$2.0M |
$-330K |
$629K |
| Oct 2026 |
$1.7M |
$1.7M |
$-6K |
$959K |
| Sep 2026 |
$1.6M |
$1.2M |
$451K |
$965K |
| Aug 2026 |
$0 |
$0 |
$0 |
$535K |