Income Breakdown
| TV Revenue | $401K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $36K |
| Sponsorship | $50K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $85K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $65K |
| Transfer Amortization | $8K |
| Debt Interest | $10K |
| Loan Fees (Out) | $10K |
| Facility Maintenance | $476K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.7M |
$2.0M |
$-278K |
$-2.5M |
| Jan 2027 |
$1.7M |
$2.1M |
$-369K |
$-2.2M |
| Dec 2026 |
$1.8M |
$1.9M |
$-172K |
$-1.9M |
| Nov 2026 |
$1.9M |
$2.1M |
$-201K |
$-1.7M |
| Oct 2026 |
$1.8M |
$3.7M |
$-1.9M |
$-1.5M |
| Sep 2026 |
$1.8M |
$1.3M |
$510K |
$441K |
| Aug 2026 |
$0 |
$0 |
$0 |
$291K |