Income Breakdown
| TV Revenue | $3.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $58K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $804K |
| Staff Wages | $60K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $852K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$4.9M |
$1.7M |
$3.1M |
$20.7M |
| Dec 2026 |
$5.9M |
$1.6M |
$4.4M |
$17.5M |
| Nov 2026 |
$5.0M |
$1.7M |
$3.3M |
$13.2M |
| Oct 2026 |
$5.3M |
$1.7M |
$3.6M |
$9.9M |
| Sep 2026 |
$5.1M |
$1.3M |
$3.8M |
$6.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |