Income Breakdown
| TV Revenue | $843K |
| TV Placement Bonus | $95K |
| Matchday Revenue | $166K |
| Sponsorship | $102K |
| Merchandising | $2.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $55K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $735K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$3.7M |
$3.3M |
$494K |
$1.1M |
| Dec 2026 |
$3.9M |
$3.3M |
$635K |
$629K |
| Nov 2026 |
$3.9M |
$3.2M |
$660K |
$-6K |
| Oct 2026 |
$3.6M |
$8.1M |
$-4.4M |
$-666K |
| Sep 2026 |
$3.6M |
$2.3M |
$1.2M |
$3.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |