Income Breakdown
| TV Revenue | $265K |
| TV Placement Bonus | $81K |
| Matchday Revenue | $8K |
| Sponsorship | $96K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $12K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $54K |
| Transfer Amortization | $0 |
| Debt Interest | $7K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $461K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$1.9M |
$1.9M |
$61K |
$-1.7M |
| Dec 2026 |
$1.9M |
$2.2M |
$-253K |
$-1.7M |
| Nov 2026 |
$1.9M |
$2.3M |
$-398K |
$-1.5M |
| Oct 2026 |
$1.9M |
$3.6M |
$-1.7M |
$-1.1M |
| Sep 2026 |
$1.9M |
$1.8M |
$125K |
$646K |
| Aug 2026 |
$0 |
$0 |
$0 |
$521K |