Income Breakdown
| TV Revenue | $4.9M |
| TV Placement Bonus | $725K |
| Matchday Revenue | $0 |
| Sponsorship | $44K |
| Merchandising | $799K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $342K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $812K |
| Staff Wages | $56K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $812K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$6.9M |
$1.7M |
$5.2M |
$19.3M |
| Dec 2026 |
$4.9M |
$1.7M |
$3.2M |
$14.1M |
| Nov 2026 |
$4.9M |
$1.7M |
$3.2M |
$10.9M |
| Oct 2026 |
$4.9M |
$1.9M |
$3.0M |
$7.7M |
| Sep 2026 |
$4.8M |
$1.1M |
$3.7M |
$4.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |