Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $621K |
| Matchday Revenue | $350K |
| Sponsorship | $16K |
| Merchandising | $173K |
| Domestic Cup Prize | $155K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $11K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $40K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $189K |
| Facility Maintenance | $499K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$4.5M |
$2.4M |
$2.2M |
$3.8M |
| Jan 2027 |
$2.2M |
$1.9M |
$303K |
$1.6M |
| Dec 2026 |
$2.4M |
$1.9M |
$501K |
$1.3M |
| Nov 2026 |
$1.8M |
$1.9M |
$-117K |
$815K |
| Oct 2026 |
$1.8M |
$3.2M |
$-1.3M |
$932K |
| Sep 2026 |
$2.4M |
$1.2M |
$1.3M |
$2.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |