Income Breakdown
| TV Revenue | $265K |
| TV Placement Bonus | $139K |
| Matchday Revenue | $31K |
| Sponsorship | $28K |
| Merchandising | $611K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $46K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $55K |
| Transfer Amortization | $0 |
| Debt Interest | $4K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $359K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.1M |
$1.5M |
$-371K |
$-1.5M |
| Jan 2027 |
$1.0M |
$1.4M |
$-389K |
$-1.2M |
| Dec 2026 |
$1.0M |
$1.1M |
$-106K |
$-763K |
| Nov 2026 |
$1.1M |
$1.4M |
$-351K |
$-657K |
| Oct 2026 |
$1.1M |
$1.5M |
$-358K |
$-306K |
| Sep 2026 |
$947K |
$1.1M |
$-136K |
$52K |
| Aug 2026 |
$0 |
$0 |
$0 |
$188K |