Income Breakdown
| TV Revenue | $1.6M |
| TV Placement Bonus | $695K |
| Matchday Revenue | $148K |
| Sponsorship | $94K |
| Merchandising | $1.1M |
| 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 | $96K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $134K |
| Facility Maintenance | $856K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$3.6M |
$3.8M |
$-208K |
$2.2M |
| Dec 2026 |
$3.5M |
$3.7M |
$-262K |
$2.4M |
| Nov 2026 |
$3.3M |
$4.3M |
$-949K |
$2.6M |
| Oct 2026 |
$3.5M |
$7.0M |
$-3.5M |
$3.6M |
| Sep 2026 |
$3.4M |
$2.6M |
$755K |
$7.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$6.3M |