Income Breakdown
| TV Revenue | $4.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $14K |
| Sponsorship | $60K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $66K |
| Transfer Amortization | $15K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $966K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$5.6M |
$3.1M |
$2.5M |
$13.5M |
| Dec 2026 |
$5.7M |
$3.1M |
$2.6M |
$11.0M |
| Nov 2026 |
$6.0M |
$3.4M |
$2.7M |
$8.3M |
| Oct 2026 |
$6.0M |
$5.2M |
$834K |
$5.7M |
| Sep 2026 |
$5.9M |
$2.9M |
$3.0M |
$4.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |