Income Breakdown
| TV Revenue | $7.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1.4M |
| Sponsorship | $492K |
| Merchandising | $7.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $21K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.2M |
| Staff Wages | $94K |
| Transfer Amortization | $17K |
| Debt Interest | $0 |
| Loan Fees (Out) | $5K |
| Facility Maintenance | $2.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$16.6M |
$8.8M |
$7.8M |
$46.3M |
| Dec 2026 |
$17.1M |
$8.9M |
$8.2M |
$38.5M |
| Nov 2026 |
$17.5M |
$8.9M |
$8.6M |
$30.3M |
| Oct 2026 |
$18.0M |
$15.0M |
$3.0M |
$21.7M |
| Sep 2026 |
$19.4M |
$8.1M |
$11.4M |
$18.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$12.7M |