Income Breakdown
| TV Revenue | $3.1M |
| TV Placement Bonus | $901K |
| Matchday Revenue | $0 |
| Sponsorship | $43K |
| Merchandising | $433K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $117K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $997K |
| Staff Wages | $40K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $772K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$4.7M |
$1.8M |
$2.9M |
$12.3M |
| Dec 2026 |
$4.1M |
$1.8M |
$2.3M |
$9.4M |
| Nov 2026 |
$4.2M |
$1.8M |
$2.4M |
$7.1M |
| Oct 2026 |
$3.9M |
$3.4M |
$448K |
$4.7M |
| Sep 2026 |
$4.5M |
$1.2M |
$3.3M |
$4.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |