Income Breakdown
| TV Revenue | $1.4M |
| TV Placement Bonus | $803K |
| Matchday Revenue | $20K |
| Sponsorship | $20K |
| Merchandising | $821K |
| Domestic Cup Prize | $0 |
| Continental Prize | $700K |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $6K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $697K |
| Staff Wages | $52K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $766K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$3.9M |
$1.5M |
$2.3M |
$18.5M |
| Dec 2026 |
$5.7M |
$1.4M |
$4.3M |
$16.2M |
| Nov 2026 |
$4.6M |
$1.4M |
$3.2M |
$11.9M |
| Oct 2026 |
$3.8M |
$1.6M |
$2.2M |
$8.8M |
| Sep 2026 |
$5.7M |
$988K |
$4.7M |
$6.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.9M |