Income Breakdown
| TV Revenue | $7.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1.1M |
| Sponsorship | $462K |
| Merchandising | $7.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.2M |
| Staff Wages | $82K |
| Transfer Amortization | $235K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$17.2M |
$8.0M |
$9.2M |
$49.3M |
| Dec 2026 |
$17.1M |
$8.1M |
$9.0M |
$39.9M |
| Nov 2026 |
$17.9M |
$8.0M |
$9.9M |
$30.6M |
| Oct 2026 |
$16.6M |
$11.8M |
$4.8M |
$20.5M |
| Sep 2026 |
$24.1M |
$4.0M |
$20.2M |
$15.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$19.1M |