Income Breakdown
| TV Revenue | $6.0M |
| TV Placement Bonus | $517K |
| Matchday Revenue | $0 |
| Sponsorship | $60K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $129K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $75K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$8.0M |
$2.9M |
$5.1M |
$18.5M |
| Dec 2026 |
$6.2M |
$2.6M |
$3.6M |
$13.4M |
| Nov 2026 |
$6.2M |
$2.6M |
$3.6M |
$9.8M |
| Oct 2026 |
$5.8M |
$5.8M |
$-9K |
$6.2M |
| Sep 2026 |
$6.8M |
$3.1M |
$3.6M |
$6.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |