Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $64K |
| Matchday Revenue | $0 |
| Sponsorship | $19K |
| Merchandising | $175K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $546K |
| Staff Wages | $45K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $367K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.4M |
$959K |
$449K |
$3.6M |
| Jan 2027 |
$1.4M |
$961K |
$478K |
$3.2M |
| Dec 2026 |
$1.5M |
$973K |
$550K |
$2.7M |
| Nov 2026 |
$1.4M |
$976K |
$460K |
$2.2M |
| Oct 2026 |
$1.4M |
$1.4M |
$72K |
$1.7M |
| Sep 2026 |
$1.5M |
$839K |
$622K |
$1.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |