Income Breakdown
| TV Revenue | $681K |
| TV Placement Bonus | $256K |
| Matchday Revenue | $52K |
| Sponsorship | $82K |
| Merchandising | $2.7M |
| 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 | $62K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $18K |
| Facility Maintenance | $794K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$3.8M |
$3.7M |
$54K |
$3.8M |
| Dec 2026 |
$3.7M |
$3.1M |
$612K |
$3.8M |
| Nov 2026 |
$3.7M |
$3.2M |
$476K |
$3.2M |
| Oct 2026 |
$3.7M |
$3.6M |
$90K |
$2.7M |
| Sep 2026 |
$3.7M |
$1.5M |
$2.2M |
$2.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$411K |