Income Breakdown
| TV Revenue | $658K |
| TV Placement Bonus | $225K |
| Matchday Revenue | $48K |
| Sponsorship | $78K |
| Merchandising | $2.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.7M |
| Staff Wages | $58K |
| Transfer Amortization | $177K |
| Debt Interest | $5K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $787K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$3.7M |
$3.7M |
$-9K |
$-2.8M |
| Jan 2027 |
$3.7M |
$3.8M |
$-80K |
$-2.1M |
| Dec 2026 |
$3.7M |
$3.3M |
$415K |
$-2.2M |
| Nov 2026 |
$3.6M |
$3.7M |
$-56K |
$-2.8M |
| Oct 2026 |
$3.6M |
$3.3M |
$243K |
$-2.9M |
| Sep 2026 |
$4.4M |
$1.1M |
$3.3M |
$-3.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |