Income Breakdown
| TV Revenue | $806K |
| TV Placement Bonus | $351K |
| Matchday Revenue | $2.8M |
| Sponsorship | $470K |
| Merchandising | $8.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $60K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.4M |
| Staff Wages | $110K |
| Transfer Amortization | $404K |
| Debt Interest | $0 |
| Loan Fees (Out) | $219K |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$13.0M |
$7.2M |
$5.8M |
$34.9M |
| Dec 2026 |
$14.5M |
$7.2M |
$7.4M |
$29.4M |
| Nov 2026 |
$12.3M |
$7.0M |
$5.3M |
$21.6M |
| Oct 2026 |
$13.1M |
$8.9M |
$4.2M |
$15.9M |
| Sep 2026 |
$41.1M |
$5.6M |
$35.4M |
$11.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$64K |