Income Breakdown
| TV Revenue | $4.2M |
| TV Placement Bonus | $165K |
| Matchday Revenue | $187K |
| Sponsorship | $62K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $25K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $50K |
| Transfer Amortization | $31K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $962K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$5.7M |
$4.0M |
$1.7M |
$28.4M |
| Jan 2027 |
$6.2M |
$4.1M |
$2.1M |
$26.6M |
| Dec 2026 |
$6.5M |
$3.8M |
$2.7M |
$24.5M |
| Nov 2026 |
$6.4M |
$3.9M |
$2.5M |
$21.7M |
| Oct 2026 |
$6.1M |
$6.1M |
$-3K |
$19.2M |
| Sep 2026 |
$6.7M |
$2.5M |
$4.2M |
$19.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$16.5M |