Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $877K |
| Matchday Revenue | $29K |
| Sponsorship | $38K |
| Merchandising | $469K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $10K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $41K |
| Transfer Amortization | $21K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $723K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$4.0M |
$2.2M |
$1.7M |
$7.9M |
| Dec 2026 |
$4.0M |
$2.1M |
$1.9M |
$6.2M |
| Nov 2026 |
$3.9M |
$2.1M |
$1.9M |
$4.2M |
| Oct 2026 |
$3.7M |
$3.8M |
$-131K |
$2.3M |
| Sep 2026 |
$3.8M |
$1.5M |
$2.2M |
$2.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |