Income Breakdown
| TV Revenue | $760K |
| TV Placement Bonus | $460K |
| Matchday Revenue | $582K |
| Sponsorship | $101K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $42K |
| Transfer Amortization | $16K |
| Debt Interest | $0 |
| Loan Fees (Out) | $3K |
| Facility Maintenance | $653K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$3.4M |
$3.9M |
$-532K |
$3.0M |
| Jan 2027 |
$3.4M |
$3.7M |
$-296K |
$4.0M |
| Dec 2026 |
$3.8M |
$4.0M |
$-159K |
$4.2M |
| Nov 2026 |
$3.0M |
$4.0M |
$-1.0M |
$4.4M |
| Oct 2026 |
$3.0M |
$9.6M |
$-6.5M |
$5.4M |
| Sep 2026 |
$4.1M |
$2.8M |
$1.3M |
$11.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$11.4M |