Income Breakdown
| TV Revenue | $226K |
| TV Placement Bonus | $46K |
| Matchday Revenue | $24K |
| Sponsorship | $99K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $52K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $367K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.6M |
$1.6M |
$-27K |
$-135K |
| Jan 2027 |
$1.6M |
$2.0M |
$-415K |
$-108K |
| Dec 2026 |
$1.6M |
$1.5M |
$118K |
$307K |
| Nov 2026 |
$1.6M |
$1.5M |
$101K |
$189K |
| Oct 2026 |
$1.7M |
$2.9M |
$-1.3M |
$88K |
| Sep 2026 |
$1.7M |
$1.0M |
$674K |
$1.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$691K |