Income Breakdown
| TV Revenue | $788K |
| TV Placement Bonus | $286K |
| Matchday Revenue | $3.6M |
| Sponsorship | $425K |
| Merchandising | $8.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $759K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.5M |
| Staff Wages | $116K |
| Transfer Amortization | $33K |
| Debt Interest | $0 |
| Loan Fees (Out) | $36K |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$14.2M |
$5.7M |
$8.5M |
$38.4M |
| Dec 2026 |
$13.4M |
$5.5M |
$7.9M |
$29.9M |
| Nov 2026 |
$12.4M |
$5.6M |
$6.7M |
$22.1M |
| Oct 2026 |
$12.3M |
$10.0M |
$2.4M |
$15.3M |
| Sep 2026 |
$16.0M |
$5.3M |
$10.7M |
$12.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |