Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $617K |
| Matchday Revenue | $7K |
| Sponsorship | $16K |
| Merchandising | $529K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $652K |
| Staff Wages | $46K |
| Transfer Amortization | $6K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $612K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$2.3M |
$1.3M |
$951K |
$7.9M |
| Dec 2026 |
$2.8M |
$1.0M |
$1.8M |
$6.9M |
| Nov 2026 |
$1.9M |
$991K |
$929K |
$5.1M |
| Oct 2026 |
$1.9M |
$1.4M |
$507K |
$4.2M |
| Sep 2026 |
$2.4M |
$918K |
$1.5M |
$3.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |