Income Breakdown
| TV Revenue | $464K |
| TV Placement Bonus | $243K |
| Matchday Revenue | $260K |
| Sponsorship | $55K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $56K |
| Transfer Amortization | $58K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $577K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$2.6M |
$2.7M |
$-58K |
$7.2M |
| Dec 2026 |
$2.4M |
$2.6M |
$-164K |
$7.2M |
| Nov 2026 |
$2.5M |
$2.6M |
$-98K |
$7.3M |
| Oct 2026 |
$2.3M |
$4.2M |
$-1.8M |
$7.4M |
| Sep 2026 |
$5.4M |
$2.2M |
$3.2M |
$9.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$8.9M |