Income Breakdown
| TV Revenue | $792K |
| TV Placement Bonus | $198K |
| Matchday Revenue | $208K |
| Sponsorship | $94K |
| Merchandising | $2.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $6K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.1M |
| Staff Wages | $54K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $91K |
| Facility Maintenance | $724K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$3.6M |
$4.0M |
$-344K |
$1.2M |
| Jan 2027 |
$3.9M |
$4.8M |
$-846K |
$1.5M |
| Dec 2026 |
$4.3M |
$3.8M |
$500K |
$2.4M |
| Nov 2026 |
$4.2M |
$3.9M |
$360K |
$1.9M |
| Oct 2026 |
$4.2M |
$7.6M |
$-3.4M |
$1.5M |
| Sep 2026 |
$3.7M |
$2.6M |
$1.1M |
$4.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |