Income Breakdown
| TV Revenue | $495K |
| TV Placement Bonus | $298K |
| Matchday Revenue | $287 |
| Sponsorship | $58K |
| Merchandising | $687K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $937K |
| Staff Wages | $47K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $439K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$8.2M |
$1.4M |
$6.8M |
$8.7M |
| Dec 2026 |
$1.5M |
$1.5M |
$81K |
$1.9M |
| Nov 2026 |
$1.5M |
$1.5M |
$33K |
$1.9M |
| Oct 2026 |
$1.5M |
$1.5M |
$-3K |
$1.8M |
| Sep 2026 |
$1.7M |
$738K |
$936K |
$1.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$889K |