Income Breakdown
| TV Revenue | $6.0M |
| TV Placement Bonus | $393K |
| Matchday Revenue | $1.0M |
| Sponsorship | $385K |
| Merchandising | $5.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $56K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $105K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$13.4M |
$4.9M |
$8.5M |
$12.5M |
| Dec 2026 |
$13.2M |
$4.8M |
$8.4M |
$4.1M |
| Nov 2026 |
$12.9M |
$4.7M |
$8.2M |
$-4.4M |
| Oct 2026 |
$13.6M |
$8.5M |
$5.1M |
$-12.4M |
| Sep 2026 |
$12.6M |
$4.3M |
$8.3M |
$-17.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$10.2M |