Income Breakdown
| TV Revenue | $781K |
| TV Placement Bonus | $147K |
| Matchday Revenue | $1.7M |
| Sponsorship | $410K |
| Merchandising | $6.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $154K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.2M |
| Staff Wages | $89K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$9.8M |
$5.9M |
$3.8M |
$25.7M |
| Dec 2026 |
$10.9M |
$6.1M |
$4.8M |
$21.9M |
| Nov 2026 |
$10.0M |
$6.0M |
$4.0M |
$17.1M |
| Oct 2026 |
$9.9M |
$12.1M |
$-2.2M |
$13.1M |
| Sep 2026 |
$8.5M |
$3.4M |
$5.1M |
$15.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$10.2M |