Income Breakdown
| TV Revenue | $4.1M |
| TV Placement Bonus | $475K |
| Matchday Revenue | $249K |
| Sponsorship | $313K |
| Merchandising | $2.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $10K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.4M |
| Staff Wages | $95K |
| Transfer Amortization | $21K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$7.8M |
$4.8M |
$3.0M |
$37.0M |
| Dec 2026 |
$8.0M |
$4.8M |
$3.2M |
$34.0M |
| Nov 2026 |
$8.2M |
$4.9M |
$3.3M |
$30.9M |
| Oct 2026 |
$8.5M |
$8.5M |
$-3K |
$27.6M |
| Sep 2026 |
$10.6M |
$3.6M |
$7.0M |
$27.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$21.6M |