Income Breakdown
| TV Revenue | $542K |
| TV Placement Bonus | $190K |
| Matchday Revenue | $0 |
| Sponsorship | $60K |
| 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 | $1.8M |
| Staff Wages | $62K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $40K |
| Facility Maintenance | $534K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$2.0M |
$2.5M |
$-453K |
$2.1M |
| Jan 2027 |
$6.0M |
$1.9M |
$4.1M |
$2.6M |
| Dec 2026 |
$2.0M |
$1.8M |
$170K |
$-1.5M |
| Nov 2026 |
$2.0M |
$1.8M |
$243K |
$-1.7M |
| Oct 2026 |
$2.1M |
$3.9M |
$-1.8M |
$-2.0M |
| Sep 2026 |
$1.9M |
$2.1M |
$-251K |
$-150K |
| Aug 2026 |
$0 |
$0 |
$0 |
$102K |