Income Breakdown
| TV Revenue | $1.7M |
| TV Placement Bonus | $397K |
| Matchday Revenue | $22K |
| Sponsorship | $23K |
| Merchandising | $554K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $5K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $62K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $90K |
| Facility Maintenance | $595K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$2.8M |
$2.1M |
$632K |
$8.6M |
| Jan 2027 |
$3.2M |
$2.3M |
$910K |
$8.0M |
| Dec 2026 |
$2.7M |
$2.0M |
$741K |
$7.1M |
| Nov 2026 |
$2.6M |
$2.0M |
$580K |
$6.4M |
| Oct 2026 |
$2.3M |
$3.5M |
$-1.2M |
$5.8M |
| Sep 2026 |
$6.0M |
$1.6M |
$4.4M |
$7.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |