Income Breakdown
| TV Revenue | $441K |
| TV Placement Bonus | $121K |
| Matchday Revenue | $44K |
| Sponsorship | $53K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $10K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $61K |
| Transfer Amortization | $7K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $493K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$1.7M |
$1.9M |
$-197K |
$2.9M |
| Dec 2026 |
$1.8M |
$1.8M |
$-69K |
$3.1M |
| Nov 2026 |
$1.8M |
$1.9M |
$-132K |
$3.2M |
| Oct 2026 |
$1.9M |
$2.7M |
$-785K |
$3.3M |
| Sep 2026 |
$1.9M |
$1.4M |
$483K |
$4.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$4.0M |