Income Breakdown
| TV Revenue | $228K |
| TV Placement Bonus | $131K |
| Matchday Revenue | $38K |
| Sponsorship | $97K |
| Merchandising | $1.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $59K |
| Transfer Amortization | $0 |
| Debt Interest | $830 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $478K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$1.9M |
$1.9M |
$-15K |
$-376K |
| Dec 2026 |
$1.9M |
$1.9M |
$49K |
$-362K |
| Nov 2026 |
$1.8M |
$1.9M |
$-18K |
$-411K |
| Oct 2026 |
$1.9M |
$5.1M |
$-3.2M |
$-393K |
| Sep 2026 |
$2.0M |
$1.2M |
$822K |
$2.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.0M |