Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $900K |
| Matchday Revenue | $87K |
| Sponsorship | $38K |
| Merchandising | $569K |
| Domestic Cup Prize | $366K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $18K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $44K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $757K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$4.5M |
$2.4M |
$2.1M |
$13.7M |
| Dec 2026 |
$4.4M |
$2.1M |
$2.3M |
$11.6M |
| Nov 2026 |
$4.2M |
$2.4M |
$1.9M |
$9.3M |
| Oct 2026 |
$4.6M |
$2.1M |
$2.4M |
$7.4M |
| Sep 2026 |
$4.6M |
$966K |
$3.7M |
$4.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |