Income Breakdown
| TV Revenue | $1.8M |
| TV Placement Bonus | $482K |
| Matchday Revenue | $15K |
| Sponsorship | $24K |
| Merchandising | $580K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $5K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $50K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $616K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$2.9M |
$2.3M |
$587K |
$3.3M |
| Dec 2026 |
$2.9M |
$2.3M |
$589K |
$2.7M |
| Nov 2026 |
$3.3M |
$2.9M |
$380K |
$2.1M |
| Oct 2026 |
$2.4M |
$3.9M |
$-1.6M |
$1.8M |
| Sep 2026 |
$2.3M |
$1.5M |
$801K |
$3.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |