Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $249K |
| Matchday Revenue | $31K |
| Sponsorship | $32K |
| Merchandising | $587K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $114K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $58K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $614K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$3.1M |
$2.1M |
$1000K |
$6.0M |
| Jan 2027 |
$3.1M |
$2.0M |
$1.1M |
$7.3M |
| Dec 2026 |
$3.1M |
$2.1M |
$998K |
$6.2M |
| Nov 2026 |
$3.1M |
$2.1M |
$929K |
$5.2M |
| Oct 2026 |
$3.4M |
$4.2M |
$-818K |
$4.3M |
| Sep 2026 |
$3.2M |
$1.1M |
$2.1M |
$5.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.0M |