Income Breakdown
| TV Revenue | $229K |
| TV Placement Bonus | $81K |
| Matchday Revenue | $252K |
| Sponsorship | $105K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $58K |
| Transfer Amortization | $14K |
| Debt Interest | $0 |
| Loan Fees (Out) | $17K |
| Facility Maintenance | $560K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$2.3M |
$1.9M |
$334K |
$3.9M |
| Dec 2026 |
$2.4M |
$2.0M |
$430K |
$3.5M |
| Nov 2026 |
$2.4M |
$2.0M |
$366K |
$3.1M |
| Oct 2026 |
$2.3M |
$3.6M |
$-1.3M |
$2.7M |
| Sep 2026 |
$2.1M |
$1.4M |
$652K |
$4.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$4.0M |