Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $208K |
| Matchday Revenue | $0 |
| Sponsorship | $15K |
| Merchandising | $338K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $165K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $56K |
| Transfer Amortization | $0 |
| Debt Interest | $3K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $505K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.8M |
$1.9M |
$-161K |
$-617K |
| Jan 2027 |
$1.6M |
$1.9M |
$-306K |
$-457K |
| Dec 2026 |
$1.8M |
$1.9M |
$-94K |
$-151K |
| Nov 2026 |
$1.6M |
$1.9M |
$-289K |
$-57K |
| Oct 2026 |
$1.7M |
$5.3M |
$-3.6M |
$232K |
| Sep 2026 |
$3.3M |
$1.9M |
$1.3M |
$3.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |