Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $190K |
| Matchday Revenue | $11K |
| Sponsorship | $34K |
| Merchandising | $455K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $73K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $38K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $581K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$3.1M |
$1.8M |
$1.4M |
$8.4M |
| Dec 2026 |
$3.2M |
$1.7M |
$1.5M |
$7.0M |
| Nov 2026 |
$3.2M |
$1.7M |
$1.4M |
$5.5M |
| Oct 2026 |
$3.3M |
$3.2M |
$121K |
$4.1M |
| Sep 2026 |
$3.7M |
$1.2M |
$2.5M |
$4.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.5M |