Income Breakdown
| TV Revenue | $722K |
| TV Placement Bonus | $387K |
| Matchday Revenue | $0 |
| Sponsorship | $7K |
| Merchandising | $77K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $8K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $965K |
| Staff Wages | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $1K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $240K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.2M |
$1.2M |
$-22K |
$-301K |
| Jan 2027 |
$2.2M |
$1.3M |
$913K |
$-279K |
| Dec 2026 |
$1.2M |
$1.2M |
$-52K |
$-1.2M |
| Nov 2026 |
$1.2M |
$1.2M |
$-39K |
$-1.1M |
| Oct 2026 |
$1.2M |
$3.1M |
$-1.9M |
$-1.1M |
| Sep 2026 |
$1.2M |
$876K |
$349K |
$849K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |