Income Breakdown
| TV Revenue | $926K |
| TV Placement Bonus | $395K |
| Matchday Revenue | $8K |
| Sponsorship | $1K |
| Merchandising | $40K |
| Domestic Cup Prize | $293K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $10K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $220K |
| Staff Wages | $21K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $889 |
| Facility Maintenance | $332K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.7M |
$573K |
$1.1M |
$5.0M |
| Jan 2027 |
$1.4M |
$571K |
$838K |
$3.9M |
| Dec 2026 |
$1.7M |
$583K |
$1.1M |
$3.1M |
| Nov 2026 |
$1.0M |
$514K |
$486K |
$2.0M |
| Oct 2026 |
$996K |
$513K |
$483K |
$1.5M |
| Sep 2026 |
$1.0M |
$336K |
$687K |
$1.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$318K |