Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $519K |
| Matchday Revenue | $0 |
| Sponsorship | $18K |
| Merchandising | $419K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $107K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $58K |
| Transfer Amortization | $13K |
| Debt Interest | $0 |
| Loan Fees (Out) | $226K |
| Facility Maintenance | $538K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$2.4M |
$1.9M |
$480K |
$3.8M |
| Jan 2027 |
$2.3M |
$1.6M |
$701K |
$3.3M |
| Dec 2026 |
$2.7M |
$1.6M |
$1.1M |
$2.6M |
| Nov 2026 |
$2.3M |
$1.6M |
$704K |
$1.4M |
| Oct 2026 |
$2.6M |
$4.3M |
$-1.6M |
$700K |
| Sep 2026 |
$3.0M |
$1.9M |
$1.1M |
$2.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.9M |