Income Breakdown
| TV Revenue | $485K |
| TV Placement Bonus | $70K |
| Matchday Revenue | $38K |
| Sponsorship | $65K |
| Merchandising | $581K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $48K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $387K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.8M |
$1.9M |
$-180K |
$2.9M |
| Jan 2027 |
$1.3M |
$1.8M |
$-465K |
$3.1M |
| Dec 2026 |
$1.3M |
$1.8M |
$-445K |
$3.6M |
| Nov 2026 |
$1.3M |
$1.8M |
$-525K |
$4.0M |
| Oct 2026 |
$2.8M |
$3.3M |
$-453K |
$4.5M |
| Sep 2026 |
$1.3M |
$1.3M |
$-82K |
$5.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |