Income Breakdown
| TV Revenue | $495K |
| TV Placement Bonus | $244K |
| Matchday Revenue | $687K |
| Sponsorship | $67K |
| Merchandising | $923K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $53K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $69K |
| Transfer Amortization | $4K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $503K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$2.5M |
$2.0M |
$434K |
$2.8M |
| Jan 2027 |
$2.3M |
$2.1M |
$186K |
$2.4M |
| Dec 2026 |
$2.4M |
$2.1M |
$325K |
$2.2M |
| Nov 2026 |
$2.2M |
$2.1M |
$89K |
$1.8M |
| Oct 2026 |
$2.8M |
$4.6M |
$-1.8M |
$1.8M |
| Sep 2026 |
$1.7M |
$1.8M |
$-86K |
$3.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |