Income Breakdown
| TV Revenue | $820K |
| TV Placement Bonus | $70K |
| Matchday Revenue | $195K |
| Sponsorship | $97K |
| Merchandising | $2.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.0M |
| Staff Wages | $53K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $728K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$3.7M |
$3.8M |
$-61K |
$933K |
| Jan 2027 |
$3.8M |
$3.4M |
$329K |
$994K |
| Dec 2026 |
$3.9M |
$3.5M |
$365K |
$665K |
| Nov 2026 |
$3.9M |
$3.5M |
$419K |
$300K |
| Oct 2026 |
$4.0M |
$7.7M |
$-3.7M |
$-118K |
| Sep 2026 |
$3.6M |
$2.5M |
$1.1M |
$3.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |