Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $20K |
| Sponsorship | $39K |
| Merchandising | $349K |
| Domestic Cup Prize | $380K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $2K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $934K |
| Staff Wages | $35K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $12K |
| Facility Maintenance | $695K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$4.5M |
$1.7M |
$2.8M |
$14.9M |
| Dec 2026 |
$4.2M |
$1.6M |
$2.7M |
$12.1M |
| Nov 2026 |
$4.7M |
$1.7M |
$3.0M |
$9.4M |
| Oct 2026 |
$4.4M |
$2.2M |
$2.2M |
$6.4M |
| Sep 2026 |
$4.4M |
$980K |
$3.4M |
$4.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$800K |