Income Breakdown
| TV Revenue | $790K |
| TV Placement Bonus | $117K |
| Matchday Revenue | $1.2M |
| Sponsorship | $475K |
| Merchandising | $6.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $423K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.8M |
| Staff Wages | $96K |
| Transfer Amortization | $240K |
| Debt Interest | $0 |
| Loan Fees (Out) | $241K |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$9.2M |
$5.8M |
$3.3M |
$4.2M |
| Dec 2026 |
$9.1M |
$5.3M |
$3.9M |
$636K |
| Nov 2026 |
$10.1M |
$5.7M |
$4.4M |
$-3.5M |
| Oct 2026 |
$9.7M |
$8.1M |
$1.6M |
$-8.1M |
| Sep 2026 |
$8.6M |
$4.4M |
$4.2M |
$-10.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |