Income Breakdown
| TV Revenue | $546K |
| TV Placement Bonus | $242K |
| Matchday Revenue | $0 |
| Sponsorship | $76K |
| Merchandising | $518K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $964K |
| Staff Wages | $46K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $406K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.4M |
$1.4M |
$-34K |
$-109K |
| Jan 2027 |
$2.2M |
$1.3M |
$914K |
$-75K |
| Dec 2026 |
$1.4M |
$1.3M |
$90K |
$-989K |
| Nov 2026 |
$1.4M |
$1.4M |
$75K |
$-1.1M |
| Oct 2026 |
$1.4M |
$3.4M |
$-1.9M |
$-1.2M |
| Sep 2026 |
$1.4M |
$1.3M |
$151K |
$786K |
| Aug 2026 |
$0 |
$0 |
$0 |
$635K |