Income Breakdown
| TV Revenue | $687K |
| TV Placement Bonus | $163K |
| Matchday Revenue | $61K |
| Sponsorship | $367K |
| Merchandising | $3.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $30K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $83K |
| Transfer Amortization | $25K |
| Debt Interest | $0 |
| Loan Fees (Out) | $19K |
| Facility Maintenance | $913K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$4.5M |
$3.7M |
$831K |
$5.7M |
| Dec 2026 |
$4.6M |
$3.6M |
$1.0M |
$4.8M |
| Nov 2026 |
$4.8M |
$3.9M |
$850K |
$3.8M |
| Oct 2026 |
$4.8M |
$5.1M |
$-268K |
$2.9M |
| Sep 2026 |
$5.9M |
$2.1M |
$3.8M |
$3.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$603K |