Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $1.3M |
| Matchday Revenue | $37K |
| Sponsorship | $38K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $358K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $12K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $47K |
| Transfer Amortization | $16K |
| Debt Interest | $0 |
| Loan Fees (Out) | $11K |
| Facility Maintenance | $917K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$5.6M |
$2.9M |
$2.6M |
$22.4M |
| Dec 2026 |
$5.0M |
$2.8M |
$2.2M |
$19.7M |
| Nov 2026 |
$4.9M |
$2.9M |
$2.0M |
$17.5M |
| Oct 2026 |
$5.4M |
$3.1M |
$2.3M |
$15.5M |
| Sep 2026 |
$12.9M |
$1.4M |
$11.5M |
$13.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |