Income Breakdown
| TV Revenue | $6.0M |
| TV Placement Bonus | $602K |
| Matchday Revenue | $382K |
| Sponsorship | $429K |
| Merchandising | $4.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $69K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $91K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$12.2M |
$3.8M |
$8.4M |
$43.5M |
| Dec 2026 |
$12.1M |
$3.8M |
$8.3M |
$35.1M |
| Nov 2026 |
$12.3M |
$3.9M |
$8.4M |
$26.8M |
| Oct 2026 |
$11.5M |
$7.6M |
$3.9M |
$18.5M |
| Sep 2026 |
$12.9M |
$3.4M |
$9.5M |
$14.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |