Income Breakdown
| TV Revenue | $4.3M |
| TV Placement Bonus | $329K |
| Matchday Revenue | $185K |
| Sponsorship | $272K |
| Merchandising | $2.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $50K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.1M |
| Staff Wages | $102K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$7.7M |
$4.5M |
$3.2M |
$37.6M |
| Dec 2026 |
$8.0M |
$4.4M |
$3.6M |
$34.4M |
| Nov 2026 |
$8.4M |
$4.6M |
$3.9M |
$30.8M |
| Oct 2026 |
$8.6M |
$8.1M |
$516K |
$26.9M |
| Sep 2026 |
$8.7M |
$3.8M |
$4.8M |
$26.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$21.6M |