Income Breakdown
| TV Revenue | $805K |
| TV Placement Bonus | $425K |
| Matchday Revenue | $1.6M |
| Sponsorship | $424K |
| Merchandising | $9.6M |
| Domestic Cup Prize | $233K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.3M |
| Staff Wages | $107K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $24K |
| Facility Maintenance | $2.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$13.5M |
$6.6M |
$6.9M |
$64.4M |
| Dec 2026 |
$17.7M |
$7.0M |
$10.6M |
$57.5M |
| Nov 2026 |
$14.5M |
$6.7M |
$7.8M |
$46.9M |
| Oct 2026 |
$14.3M |
$10.6M |
$3.7M |
$39.0M |
| Sep 2026 |
$20.6M |
$4.4M |
$16.3M |
$35.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$19.1M |