Income Breakdown
| TV Revenue | $225K |
| TV Placement Bonus | $31K |
| Matchday Revenue | $29K |
| Sponsorship | $100K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $22K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $872K |
| Staff Wages | $52K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $22K |
| Facility Maintenance | $319K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.5M |
$1.3M |
$215K |
$2.2M |
| Jan 2027 |
$1.5M |
$1.4M |
$49K |
$2.0M |
| Dec 2026 |
$1.5M |
$1.3M |
$184K |
$1.9M |
| Nov 2026 |
$1.6M |
$1.3M |
$221K |
$1.8M |
| Oct 2026 |
$1.6M |
$2.7M |
$-1.1M |
$1.5M |
| Sep 2026 |
$1.5M |
$872K |
$659K |
$2.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.0M |