Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $1.5M |
| Matchday Revenue | $22K |
| Sponsorship | $38K |
| Merchandising | $355K |
| Domestic Cup Prize | $397K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $34K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $545K |
| Staff Wages | $42K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $772 |
| Facility Maintenance | $746K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$4.9M |
$1.3M |
$3.6M |
$15.9M |
| Dec 2026 |
$4.5M |
$1.3M |
$3.2M |
$12.3M |
| Nov 2026 |
$4.6M |
$1.3M |
$3.3M |
$9.1M |
| Oct 2026 |
$4.4M |
$2.6M |
$1.8M |
$5.8M |
| Sep 2026 |
$4.4M |
$1.1M |
$3.3M |
$4.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$800K |