Income Breakdown
| TV Revenue | $224K |
| TV Placement Bonus | $28K |
| Matchday Revenue | $245K |
| Sponsorship | $106K |
| Merchandising | $971K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $621 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $51K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $387K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.6M |
$1.5M |
$91K |
$1.1M |
| Jan 2027 |
$1.6M |
$1.5M |
$95K |
$1.0M |
| Dec 2026 |
$1.6M |
$1.5M |
$107K |
$941K |
| Nov 2026 |
$1.6M |
$1.5M |
$168K |
$834K |
| Oct 2026 |
$1.5M |
$2.1M |
$-623K |
$666K |
| Sep 2026 |
$1.5M |
$886K |
$598K |
$1.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$691K |