Income Breakdown
| TV Revenue | $451K |
| TV Placement Bonus | $204K |
| Matchday Revenue | $58K |
| Sponsorship | $62K |
| Merchandising | $1.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $8K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $63K |
| Transfer Amortization | $38K |
| Debt Interest | $5K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $590K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$2.5M |
$2.0M |
$463K |
$-1.3M |
| Dec 2026 |
$2.5M |
$2.5M |
$-54K |
$-1.8M |
| Nov 2026 |
$2.9M |
$2.9M |
$-25K |
$-1.8M |
| Oct 2026 |
$2.5M |
$3.3M |
$-781K |
$-1.8M |
| Sep 2026 |
$2.4M |
$2.0M |
$417K |
$-1.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$433K |