Income Breakdown
| TV Revenue | $839K |
| TV Placement Bonus | $196K |
| Matchday Revenue | $2.1M |
| Sponsorship | $452K |
| Merchandising | $7.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $130K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.4M |
| Staff Wages | $114K |
| Transfer Amortization | $54K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$11.8M |
$6.5M |
$5.3M |
$27.9M |
| Dec 2026 |
$11.1M |
$6.5M |
$4.6M |
$22.5M |
| Nov 2026 |
$11.3M |
$6.9M |
$4.3M |
$17.9M |
| Oct 2026 |
$10.1M |
$9.5M |
$627K |
$13.5M |
| Sep 2026 |
$11.6M |
$4.8M |
$6.8M |
$12.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$8.9M |