Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $1.3M |
| Matchday Revenue | $264K |
| Sponsorship | $37K |
| Merchandising | $823K |
| Domestic Cup Prize | $397K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $21K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $660K |
| Staff Wages | $50K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $1K |
| Facility Maintenance | $889K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$5.6M |
$1.6M |
$4.0M |
$18.5M |
| Dec 2026 |
$5.2M |
$1.6M |
$3.6M |
$14.5M |
| Nov 2026 |
$5.4M |
$1.6M |
$3.7M |
$10.9M |
| Oct 2026 |
$4.8M |
$3.2M |
$1.6M |
$7.2M |
| Sep 2026 |
$4.9M |
$1.3M |
$3.6M |
$5.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.0M |