Income Breakdown
| TV Revenue | $4.4M |
| TV Placement Bonus | $697K |
| Matchday Revenue | $273K |
| Sponsorship | $56K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.1M |
| Staff Wages | $57K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $1K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$6.7M |
$4.2M |
$2.4M |
$21.6M |
| Dec 2026 |
$6.7M |
$4.3M |
$2.4M |
$19.2M |
| Nov 2026 |
$5.9M |
$4.3M |
$1.6M |
$16.8M |
| Oct 2026 |
$6.3M |
$9.2M |
$-2.9M |
$15.2M |
| Sep 2026 |
$5.8M |
$2.9M |
$2.8M |
$18.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$15.2M |