Income Breakdown
| TV Revenue | $4.0M |
| TV Placement Bonus | $1.5M |
| Matchday Revenue | $109K |
| Sponsorship | $256K |
| Merchandising | $3.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $111K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.3M |
| Staff Wages | $91K |
| Transfer Amortization | $67K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$9.5M |
$5.0M |
$4.5M |
$28.4M |
| Dec 2026 |
$9.7M |
$5.1M |
$4.5M |
$23.9M |
| Nov 2026 |
$9.1M |
$5.0M |
$4.1M |
$19.3M |
| Oct 2026 |
$9.3M |
$7.2M |
$2.1M |
$15.1M |
| Sep 2026 |
$9.6M |
$3.4M |
$6.1M |
$12.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$10.2M |