Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $498K |
| Matchday Revenue | $0 |
| Sponsorship | $15K |
| Merchandising | $534K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $994K |
| Staff Wages | $58K |
| Transfer Amortization | $19K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $610K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$2.1M |
$1.7M |
$436K |
$4.9M |
| Jan 2027 |
$2.2M |
$1.7M |
$471K |
$4.4M |
| Dec 2026 |
$2.5M |
$1.8M |
$739K |
$3.9M |
| Nov 2026 |
$2.2M |
$1.7M |
$482K |
$3.2M |
| Oct 2026 |
$2.0M |
$3.9M |
$-1.9M |
$2.7M |
| Sep 2026 |
$2.4M |
$1.9M |
$435K |
$4.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |