Income Breakdown
| TV Revenue | $3.4M |
| TV Placement Bonus | $1.5M |
| Matchday Revenue | $180K |
| Sponsorship | $253K |
| Merchandising | $2.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $3.2M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $108K |
| Transfer Amortization | $75K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$11.5M |
$4.2M |
$7.3M |
$74.7M |
| Dec 2026 |
$15.3M |
$4.7M |
$10.6M |
$67.3M |
| Nov 2026 |
$14.8M |
$4.9M |
$9.9M |
$56.7M |
| Oct 2026 |
$14.4M |
$7.0M |
$7.4M |
$46.7M |
| Sep 2026 |
$30.4M |
$2.7M |
$27.7M |
$39.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$15.2M |