Income Breakdown
| TV Revenue | $225K |
| TV Placement Bonus | $69K |
| Matchday Revenue | $3K |
| Sponsorship | $97K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $12K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $957K |
| Staff Wages | $47K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $441K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$1.7M |
$1.4M |
$213K |
$168K |
| Dec 2026 |
$1.7M |
$1.3M |
$320K |
$-45K |
| Nov 2026 |
$1.6M |
$1.4M |
$262K |
$-365K |
| Oct 2026 |
$1.7M |
$3.6M |
$-2.0M |
$-627K |
| Sep 2026 |
$1.7M |
$1.0M |
$634K |
$1.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$691K |