Income Breakdown
| TV Revenue | $234K |
| TV Placement Bonus | $112K |
| Matchday Revenue | $350K |
| Sponsorship | $103K |
| Merchandising | $1.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $47K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $596K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$2.7M |
$2.3M |
$360K |
$7.4M |
| Dec 2026 |
$3.0M |
$2.3M |
$675K |
$7.0M |
| Nov 2026 |
$2.6M |
$2.3M |
$346K |
$6.3M |
| Oct 2026 |
$2.8M |
$4.4M |
$-1.7M |
$6.0M |
| Sep 2026 |
$2.3M |
$1.6M |
$655K |
$7.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$7.0M |