Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $581K |
| Matchday Revenue | $0 |
| Sponsorship | $14K |
| Merchandising | $369K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $110K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $48K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $110K |
| Facility Maintenance | $543K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$2.1M |
$1.9M |
$239K |
$920K |
| Jan 2027 |
$2.0M |
$1.8M |
$277K |
$681K |
| Dec 2026 |
$2.5M |
$1.8M |
$756K |
$404K |
| Nov 2026 |
$2.1M |
$1.8M |
$345K |
$-351K |
| Oct 2026 |
$2.1M |
$5.4M |
$-3.3M |
$-696K |
| Sep 2026 |
$1.9M |
$1.9M |
$16K |
$2.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |