Income Breakdown
| TV Revenue | $503K |
| TV Placement Bonus | $230K |
| Matchday Revenue | $246K |
| Sponsorship | $58K |
| Merchandising | $1.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $6K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $52K |
| Transfer Amortization | $6K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $500K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$2.1M |
$2.6M |
$-573K |
$3.9M |
| Jan 2027 |
$2.1M |
$2.8M |
$-648K |
$4.4M |
| Dec 2026 |
$2.1M |
$2.6M |
$-476K |
$5.1M |
| Nov 2026 |
$2.0M |
$2.8M |
$-831K |
$5.5M |
| Oct 2026 |
$1.9M |
$5.6M |
$-3.7M |
$6.4M |
| Sep 2026 |
$2.2M |
$1.9M |
$234K |
$10.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$10.2M |