Income Breakdown
| TV Revenue | $4.0M |
| TV Placement Bonus | $863K |
| Matchday Revenue | $413K |
| Sponsorship | $231K |
| Merchandising | $3.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $700K |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $39K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $97K |
| Transfer Amortization | $52K |
| Debt Interest | $0 |
| Loan Fees (Out) | $46K |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$9.5M |
$4.9M |
$4.6M |
$17.5M |
| Dec 2026 |
$10.2M |
$5.2M |
$5.0M |
$12.8M |
| Nov 2026 |
$11.2M |
$5.0M |
$6.1M |
$7.8M |
| Oct 2026 |
$9.9M |
$7.9M |
$2.0M |
$1.6M |
| Sep 2026 |
$18.8M |
$4.2M |
$14.7M |
$-458K |
| Aug 2026 |
$0 |
$0 |
$0 |
$10.2M |