Income Breakdown
| TV Revenue | $219K |
| TV Placement Bonus | $63K |
| Matchday Revenue | $16K |
| Sponsorship | $101K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $836K |
| Staff Wages | $47K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $332K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.5M |
$1.2M |
$324K |
$1.4M |
| Jan 2027 |
$1.6M |
$1.6M |
$-13K |
$1.1M |
| Dec 2026 |
$1.5M |
$1.2M |
$363K |
$1.1M |
| Nov 2026 |
$1.6M |
$1.2M |
$352K |
$723K |
| Oct 2026 |
$1.7M |
$2.9M |
$-1.2M |
$371K |
| Sep 2026 |
$1.6M |
$812K |
$791K |
$1.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$778K |