Income Breakdown
| TV Revenue | $409K |
| TV Placement Bonus | $182K |
| Matchday Revenue | $42K |
| Sponsorship | $215K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $83K |
| Transfer Amortization | $0 |
| Debt Interest | $3K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $637K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$2.4M |
$2.4M |
$67K |
$-970K |
| Jan 2027 |
$2.4M |
$3.0M |
$-627K |
$-1.0M |
| Dec 2026 |
$2.5M |
$2.4M |
$89K |
$-411K |
| Nov 2026 |
$2.5M |
$2.5M |
$15K |
$-500K |
| Oct 2026 |
$2.5M |
$4.3M |
$-1.7M |
$-515K |
| Sep 2026 |
$2.5M |
$1.6M |
$825K |
$1.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$408K |