Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $502K |
| Sponsorship | $187K |
| Merchandising | $3.0M |
| Domestic Cup Prize | $358K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $112K |
| Transfer Amortization | $23K |
| Debt Interest | $0 |
| Loan Fees (Out) | $63K |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$7.7M |
$3.8M |
$3.9M |
$19.3M |
| Dec 2026 |
$7.7M |
$3.4M |
$4.3M |
$15.3M |
| Nov 2026 |
$8.0M |
$3.5M |
$4.6M |
$11.0M |
| Oct 2026 |
$8.7M |
$5.3M |
$3.4M |
$6.4M |
| Sep 2026 |
$14.7M |
$3.1M |
$11.6M |
$3.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$12.7M |