Income Breakdown
| TV Revenue | $84K |
| TV Placement Bonus | $37K |
| Matchday Revenue | $0 |
| Sponsorship | $112K |
| 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 | $764K |
| Staff Wages | $43K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $120K |
| Facility Maintenance | $353K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.4M |
$1.3M |
$125K |
$1.1M |
| Jan 2027 |
$1.6M |
$1.7M |
$-151K |
$981K |
| Dec 2026 |
$1.4M |
$1.4M |
$45K |
$1.1M |
| Nov 2026 |
$1.4M |
$1.5M |
$-48K |
$1.1M |
| Oct 2026 |
$1.4M |
$1.4M |
$-4K |
$1.1M |
| Sep 2026 |
$1.4M |
$575K |
$863K |
$1.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$276K |