Income Breakdown
| TV Revenue | $230K |
| TV Placement Bonus | $138K |
| Matchday Revenue | $311K |
| Sponsorship | $105K |
| Merchandising | $2.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $51K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $581K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$2.8M |
$2.2M |
$549K |
$3.5M |
| Jan 2027 |
$2.5M |
$2.2M |
$383K |
$3.0M |
| Dec 2026 |
$2.6M |
$2.0M |
$609K |
$2.6M |
| Nov 2026 |
$2.5M |
$2.2M |
$363K |
$2.0M |
| Oct 2026 |
$2.4M |
$4.6M |
$-2.2M |
$1.6M |
| Sep 2026 |
$2.3M |
$1.5M |
$812K |
$3.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.0M |