Income Breakdown
| TV Revenue | $485K |
| TV Placement Bonus | $17K |
| Matchday Revenue | $14K |
| Sponsorship | $62K |
| Merchandising | $571K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $3K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $45K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $280K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.2M |
$1.7M |
$-574K |
$-353K |
| Jan 2027 |
$1.2M |
$1.8M |
$-568K |
$221K |
| Dec 2026 |
$1.2M |
$1.7M |
$-452K |
$789K |
| Nov 2026 |
$1.2M |
$1.7M |
$-506K |
$1.2M |
| Oct 2026 |
$1.3M |
$3.3M |
$-2.1M |
$1.7M |
| Sep 2026 |
$1.2M |
$1.2M |
$-9K |
$3.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |