Income Breakdown
| TV Revenue | $229K |
| TV Placement Bonus | $93K |
| Matchday Revenue | $6K |
| Sponsorship | $29K |
| Merchandising | $395K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $33K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $942K |
| Staff Wages | $41K |
| Transfer Amortization | $0 |
| Debt Interest | $11K |
| Loan Fees (Out) | $117K |
| Facility Maintenance | $291K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$785K |
$1.4M |
$-617K |
$-2.9M |
| Jan 2027 |
$759K |
$1.2M |
$-486K |
$-2.3M |
| Dec 2026 |
$754K |
$1.1M |
$-369K |
$-1.8M |
| Nov 2026 |
$768K |
$1.3M |
$-540K |
$-1.4M |
| Oct 2026 |
$747K |
$1.8M |
$-1.0M |
$-907K |
| Sep 2026 |
$845K |
$1.0M |
$-178K |
$121K |
| Aug 2026 |
$0 |
$0 |
$0 |
$298K |