Income Breakdown
| TV Revenue | $733K |
| TV Placement Bonus | $421K |
| Matchday Revenue | $0 |
| Sponsorship | $7K |
| Merchandising | $78K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $51K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $18K |
| Transfer Amortization | $0 |
| Debt Interest | $12K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $246K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.3M |
$1.3M |
$-35K |
$-2.5M |
| Jan 2027 |
$2.3M |
$1.5M |
$761K |
$-2.4M |
| Dec 2026 |
$1.2M |
$1.4M |
$-186K |
$-3.2M |
| Nov 2026 |
$1.3M |
$1.4M |
$-165K |
$-3.0M |
| Oct 2026 |
$1.2M |
$4.8M |
$-3.6M |
$-2.9M |
| Sep 2026 |
$1.3M |
$1.1M |
$215K |
$715K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |