Income Breakdown
| TV Revenue | $895K |
| TV Placement Bonus | $410K |
| Matchday Revenue | $2.1M |
| Sponsorship | $517K |
| Merchandising | $8.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $196K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.6M |
| Staff Wages | $98K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$12.8M |
$5.7M |
$7.1M |
$32.7M |
| Dec 2026 |
$15.4M |
$5.1M |
$10.2M |
$25.6M |
| Nov 2026 |
$14.1M |
$4.8M |
$9.2M |
$15.4M |
| Oct 2026 |
$10.5M |
$5.7M |
$4.8M |
$6.1M |
| Sep 2026 |
$15.4M |
$3.3M |
$12.0M |
$1.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$24.1M |