Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $1.3M |
| Matchday Revenue | $119K |
| Sponsorship | $34K |
| Merchandising | $993K |
| Domestic Cup Prize | $336K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $43K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $56K |
| Transfer Amortization | $37K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $862K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$5.2M |
$3.5M |
$1.7M |
$7.6M |
| Dec 2026 |
$4.9M |
$3.1M |
$1.8M |
$5.9M |
| Nov 2026 |
$4.6M |
$3.3M |
$1.3M |
$4.1M |
| Oct 2026 |
$4.7M |
$4.7M |
$48K |
$2.7M |
| Sep 2026 |
$4.2M |
$2.0M |
$2.1M |
$2.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |