Income Breakdown
| TV Revenue | $495K |
| TV Placement Bonus | $104K |
| Matchday Revenue | $47K |
| Sponsorship | $68K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $56K |
| Transfer Amortization | $6K |
| Debt Interest | $0 |
| Loan Fees (Out) | $23K |
| Facility Maintenance | $459K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$1.9M |
$3.3M |
$-1.4M |
$1.8M |
| Dec 2026 |
$2.2M |
$3.4M |
$-1.2M |
$3.2M |
| Nov 2026 |
$2.0M |
$3.3M |
$-1.3M |
$4.3M |
| Oct 2026 |
$2.2M |
$7.8M |
$-5.6M |
$5.6M |
| Sep 2026 |
$2.1M |
$2.0M |
$104K |
$11.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$11.4M |