Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $277K |
| Matchday Revenue | $0 |
| Sponsorship | $16K |
| Merchandising | $132K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $586K |
| Staff Wages | $39K |
| Transfer Amortization | $28K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $394K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.4M |
$1.0M |
$389K |
$2.3M |
| Jan 2027 |
$1.5M |
$1.0M |
$415K |
$1.8M |
| Dec 2026 |
$1.7M |
$1000K |
$714K |
$1.4M |
| Nov 2026 |
$1.5M |
$985K |
$471K |
$655K |
| Oct 2026 |
$1.4M |
$1.6M |
$-136K |
$156K |
| Sep 2026 |
$1.5M |
$615K |
$888K |
$264K |
| Aug 2026 |
$0 |
$0 |
$0 |
$762K |