Income Breakdown
| TV Revenue | $182K |
| TV Placement Bonus | $18K |
| Matchday Revenue | $24K |
| Sponsorship | $0 |
| Merchandising | $10K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $934K |
| Staff Wages | $42K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $293K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$3.6M |
$1.3M |
$2.3M |
$30.4M |
| Dec 2026 |
$6.6M |
$1.4M |
$5.3M |
$28.1M |
| Nov 2026 |
$7.5M |
$1.3M |
$6.2M |
$22.8M |
| Oct 2026 |
$3.3M |
$2.6M |
$675K |
$16.6M |
| Sep 2026 |
$15.8M |
$1.2M |
$14.6M |
$15.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |