Income Breakdown
| TV Revenue | $3.4M |
| TV Placement Bonus | $536K |
| Matchday Revenue | $0 |
| Sponsorship | $33K |
| Merchandising | $938K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $204K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $995K |
| Staff Wages | $60K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $779K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$5.2M |
$1.8M |
$3.4M |
$13.2M |
| Dec 2026 |
$4.1M |
$1.8M |
$2.2M |
$9.8M |
| Nov 2026 |
$4.1M |
$1.8M |
$2.2M |
$7.6M |
| Oct 2026 |
$4.2M |
$3.1M |
$1.1M |
$5.3M |
| Sep 2026 |
$4.1M |
$1.3M |
$2.8M |
$4.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.5M |