Income Breakdown
| TV Revenue | $800K |
| TV Placement Bonus | $136K |
| Matchday Revenue | $3.9M |
| Sponsorship | $439K |
| Merchandising | $7.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $522K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.9M |
| Staff Wages | $108K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $260K |
| Facility Maintenance | $2.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$13.5M |
$7.3M |
$6.3M |
$41.4M |
| Dec 2026 |
$11.4M |
$6.4M |
$5.0M |
$35.1M |
| Nov 2026 |
$11.8M |
$6.6M |
$5.2M |
$30.3M |
| Oct 2026 |
$13.1M |
$13.6M |
$-519K |
$26.2M |
| Sep 2026 |
$31.2M |
$9.6M |
$21.7M |
$26.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |