Income Breakdown
| TV Revenue | $225K |
| TV Placement Bonus | $61K |
| Matchday Revenue | $28K |
| Sponsorship | $95K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $22K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $788K |
| Staff Wages | $51K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $349K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.7M |
$1.2M |
$473K |
$4.0M |
| Jan 2027 |
$1.7M |
$1.2M |
$481K |
$3.6M |
| Dec 2026 |
$1.7M |
$1.2M |
$556K |
$3.1M |
| Nov 2026 |
$1.7M |
$1.2M |
$458K |
$2.6M |
| Oct 2026 |
$1.7M |
$2.3M |
$-646K |
$2.1M |
| Sep 2026 |
$1.6M |
$837K |
$775K |
$2.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.0M |