Income Breakdown
| TV Revenue | $226K |
| TV Placement Bonus | $55K |
| Matchday Revenue | $6K |
| Sponsorship | $96K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $49K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $386K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.7M |
$1.6M |
$111K |
$1.0M |
| Jan 2027 |
$1.7M |
$1.8M |
$-127K |
$901K |
| Dec 2026 |
$1.7M |
$1.4M |
$270K |
$1.0M |
| Nov 2026 |
$1.7M |
$1.5M |
$238K |
$758K |
| Oct 2026 |
$1.8M |
$3.9M |
$-2.1M |
$520K |
| Sep 2026 |
$1.8M |
$1.1M |
$646K |
$2.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.0M |