Income Breakdown
| TV Revenue | $4.1M |
| TV Placement Bonus | $816K |
| Matchday Revenue | $220K |
| Sponsorship | $65K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $69K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $73K |
| Transfer Amortization | $52K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$6.6M |
$3.5M |
$3.1M |
$26.3M |
| Dec 2026 |
$6.4M |
$3.5M |
$2.8M |
$23.2M |
| Nov 2026 |
$6.5M |
$3.7M |
$2.8M |
$20.3M |
| Oct 2026 |
$6.4M |
$6.6M |
$-172K |
$17.4M |
| Sep 2026 |
$6.8M |
$3.0M |
$3.8M |
$17.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$16.5M |