Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $1.3M |
| Matchday Revenue | $37K |
| Sponsorship | $247K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.7M |
| Staff Wages | $85K |
| Transfer Amortization | $12K |
| Debt Interest | $0 |
| Loan Fees (Out) | $24K |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$6.9M |
$4.1M |
$2.8M |
$21.8M |
| Dec 2026 |
$7.1M |
$3.7M |
$3.3M |
$19.0M |
| Nov 2026 |
$7.3M |
$3.9M |
$3.4M |
$15.6M |
| Oct 2026 |
$7.6M |
$5.7M |
$1.9M |
$12.2M |
| Sep 2026 |
$10.3M |
$2.5M |
$7.9M |
$10.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |