Income Breakdown
| TV Revenue | $883K |
| TV Placement Bonus | $95K |
| Matchday Revenue | $1.9M |
| Sponsorship | $470K |
| Merchandising | $7.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.0M |
| Staff Wages | $98K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $5K |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$10.7M |
$4.9M |
$5.8M |
$38.5M |
| Dec 2026 |
$11.6M |
$4.9M |
$6.7M |
$32.7M |
| Nov 2026 |
$10.9M |
$4.7M |
$6.1M |
$26.0M |
| Oct 2026 |
$10.0M |
$7.0M |
$3.0M |
$19.8M |
| Sep 2026 |
$10.4M |
$2.4M |
$8.0M |
$16.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$8.9M |