Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $874K |
| Matchday Revenue | $208K |
| Sponsorship | $251K |
| Merchandising | $2.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.3M |
| Staff Wages | $91K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $33K |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$7.7M |
$4.7M |
$2.9M |
$17.5M |
| Dec 2026 |
$7.6M |
$5.3M |
$2.3M |
$14.6M |
| Nov 2026 |
$7.7M |
$5.0M |
$2.7M |
$12.3M |
| Oct 2026 |
$8.0M |
$9.0M |
$-1.1M |
$9.6M |
| Sep 2026 |
$8.3M |
$4.0M |
$4.3M |
$10.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$6.3M |