Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $2.0M |
| Matchday Revenue | $1.5M |
| Sponsorship | $222K |
| Merchandising | $3.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $1.2M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $2K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.5M |
| Staff Wages | $94K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $23K |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$12.2M |
$5.6M |
$6.6M |
$47.8M |
| Dec 2026 |
$13.2M |
$5.7M |
$7.5M |
$41.2M |
| Nov 2026 |
$13.6M |
$5.7M |
$7.9M |
$33.7M |
| Oct 2026 |
$11.8M |
$9.6M |
$2.2M |
$25.8M |
| Sep 2026 |
$12.7M |
$4.2M |
$8.4M |
$23.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$15.2M |