Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $439K |
| Matchday Revenue | $0 |
| Sponsorship | $19K |
| Merchandising | $207K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $582K |
| Staff Wages | $40K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $452K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.9M |
$1.1M |
$843K |
$6.7M |
| Jan 2027 |
$2.0M |
$1.1M |
$848K |
$5.8M |
| Dec 2026 |
$2.4M |
$1.1M |
$1.3M |
$5.0M |
| Nov 2026 |
$2.0M |
$1.1M |
$899K |
$3.7M |
| Oct 2026 |
$2.1M |
$2.3M |
$-190K |
$2.8M |
| Sep 2026 |
$1.9M |
$882K |
$1.0M |
$3.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.0M |