Income Breakdown
| TV Revenue | $2.9M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $21K |
| Sponsorship | $32K |
| Merchandising | $323K |
| Domestic Cup Prize | $0 |
| Continental Prize | $2.1M |
| Parachute Payment | $0 |
| Prize Money | $506K |
| Loan Fees (In) | $310K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $40K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $614K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$9.6M |
$2.3M |
$7.3M |
$22.3M |
| Dec 2026 |
$6.4M |
$1.9M |
$4.5M |
$16.2M |
| Nov 2026 |
$6.4M |
$1.9M |
$4.5M |
$11.7M |
| Oct 2026 |
$5.6M |
$3.6M |
$2.0M |
$7.2M |
| Sep 2026 |
$6.3M |
$1.8M |
$4.5M |
$5.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$635K |