Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $166K |
| Matchday Revenue | $0 |
| Sponsorship | $16K |
| Merchandising | $148K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $756K |
| Staff Wages | $42K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $360K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.6M |
$1.2M |
$396K |
$696K |
| Jan 2027 |
$1.4M |
$1.2M |
$132K |
$300K |
| Dec 2026 |
$1.5M |
$1.2M |
$342K |
$167K |
| Nov 2026 |
$1.4M |
$1.1M |
$247K |
$-174K |
| Oct 2026 |
$1.3M |
$3.0M |
$-1.7M |
$-421K |
| Sep 2026 |
$1.5M |
$1.3M |
$223K |
$1.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |