Income Breakdown
| TV Revenue | $228K |
| TV Placement Bonus | $57K |
| Matchday Revenue | $371K |
| Sponsorship | $456K |
| Merchandising | $5.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $222K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $79K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$6.5M |
$4.1M |
$2.4M |
$17.8M |
| Dec 2026 |
$7.3M |
$3.4M |
$3.9M |
$15.4M |
| Nov 2026 |
$7.4M |
$3.5M |
$3.9M |
$11.5M |
| Oct 2026 |
$7.2M |
$4.3M |
$2.9M |
$7.6M |
| Sep 2026 |
$5.9M |
$2.1M |
$3.8M |
$4.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$890K |