Income Breakdown
| TV Revenue | $7.8M |
| TV Placement Bonus | $1.8M |
| Matchday Revenue | $34K |
| Sponsorship | $261K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $1.4M |
| Parachute Payment | $0 |
| Prize Money | $1.7M |
| Loan Fees (In) | $25K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $80K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$15.2M |
$3.3M |
$11.9M |
$44.6M |
| Dec 2026 |
$11.5M |
$3.0M |
$8.5M |
$32.7M |
| Nov 2026 |
$10.8M |
$3.0M |
$7.8M |
$24.3M |
| Oct 2026 |
$9.8M |
$4.8M |
$5.0M |
$16.5M |
| Sep 2026 |
$11.7M |
$3.3M |
$8.3M |
$11.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.2M |