Income Breakdown
| TV Revenue | $226K |
| TV Placement Bonus | $110K |
| Matchday Revenue | $34K |
| Sponsorship | $96K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $9K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $52K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $459K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.8M |
$1.8M |
$23K |
$373K |
| Jan 2027 |
$1.8M |
$1.7M |
$56K |
$350K |
| Dec 2026 |
$1.7M |
$1.6M |
$94K |
$294K |
| Nov 2026 |
$1.7M |
$1.6M |
$78K |
$200K |
| Oct 2026 |
$1.7M |
$4.1M |
$-2.4M |
$121K |
| Sep 2026 |
$1.7M |
$1.2M |
$529K |
$2.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.0M |