Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $259K |
| Matchday Revenue | $0 |
| Sponsorship | $19K |
| Merchandising | $276K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $393K |
| Staff Wages | $52K |
| Transfer Amortization | $11K |
| Debt Interest | $0 |
| Loan Fees (Out) | $1.3M |
| Facility Maintenance | $482K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.9M |
$2.3M |
$-429K |
$5.0M |
| Jan 2027 |
$1.9M |
$943K |
$949K |
$5.4M |
| Dec 2026 |
$2.1M |
$980K |
$1.1M |
$4.5M |
| Nov 2026 |
$1.9M |
$982K |
$891K |
$3.4M |
| Oct 2026 |
$2.1M |
$1.9M |
$197K |
$2.5M |
| Sep 2026 |
$2.6M |
$996K |
$1.6M |
$2.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |