Income Breakdown
| TV Revenue | $834K |
| TV Placement Bonus | $421K |
| Matchday Revenue | $1.0M |
| Sponsorship | $503K |
| Merchandising | $6.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $21K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.6M |
| Staff Wages | $93K |
| Transfer Amortization | $226K |
| Debt Interest | $0 |
| Loan Fees (Out) | $9K |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$9.1M |
$6.5M |
$2.6M |
$10.0M |
| Dec 2026 |
$8.6M |
$5.9M |
$2.7M |
$7.2M |
| Nov 2026 |
$8.8M |
$5.9M |
$2.9M |
$4.3M |
| Oct 2026 |
$7.7M |
$9.7M |
$-2.1M |
$1.2M |
| Sep 2026 |
$12.2M |
$3.6M |
$8.7M |
$3.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$7.6M |