Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $551K |
| Matchday Revenue | $0 |
| Sponsorship | $17K |
| Merchandising | $371K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $44K |
| Transfer Amortization | $20K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $531K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$2.2M |
$2.0M |
$257K |
$2.0M |
| Jan 2027 |
$2.2M |
$2.2M |
$-53K |
$1.7M |
| Dec 2026 |
$2.6M |
$1.9M |
$631K |
$1.7M |
| Nov 2026 |
$2.2M |
$1.9M |
$269K |
$1.1M |
| Oct 2026 |
$2.2M |
$4.2M |
$-2.0M |
$802K |
| Sep 2026 |
$2.8M |
$1.5M |
$1.3M |
$2.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |