Income Breakdown
| TV Revenue | $202K |
| TV Placement Bonus | $65K |
| Matchday Revenue | $59K |
| Sponsorship | $391K |
| Merchandising | $3.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $12K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $85K |
| Transfer Amortization | $67K |
| Debt Interest | $0 |
| Loan Fees (Out) | $390K |
| Facility Maintenance | $876K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$4.0M |
$3.2M |
$855K |
$2.7M |
| Jan 2027 |
$4.1M |
$3.7M |
$345K |
$2.2M |
| Dec 2026 |
$4.1M |
$3.3M |
$817K |
$1.8M |
| Nov 2026 |
$4.2M |
$3.7M |
$516K |
$869K |
| Oct 2026 |
$4.3M |
$3.6M |
$663K |
$286K |
| Sep 2026 |
$4.0M |
$2.0M |
$2.0M |
$-444K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.1M |