Income Breakdown
| TV Revenue | $227K |
| TV Placement Bonus | $101K |
| Matchday Revenue | $107K |
| Sponsorship | $96K |
| Merchandising | $1.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $961K |
| Staff Wages | $54K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $4K |
| Facility Maintenance | $502K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.9M |
$1.5M |
$404K |
$4.6M |
| Jan 2027 |
$1.9M |
$1.6M |
$279K |
$4.2M |
| Dec 2026 |
$2.0M |
$1.5M |
$451K |
$3.9M |
| Nov 2026 |
$2.0M |
$1.5M |
$526K |
$3.5M |
| Oct 2026 |
$2.0M |
$2.7M |
$-722K |
$2.9M |
| Sep 2026 |
$1.9M |
$1.3M |
$646K |
$3.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.0M |