Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $1.0M |
| Matchday Revenue | $472K |
| Sponsorship | $239K |
| Merchandising | $2.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.1M |
| Staff Wages | $97K |
| Transfer Amortization | $42K |
| Debt Interest | $0 |
| Loan Fees (Out) | $59K |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$7.7M |
$4.7M |
$3.0M |
$19.0M |
| Dec 2026 |
$8.0M |
$4.7M |
$3.3M |
$16.0M |
| Nov 2026 |
$6.8M |
$4.7M |
$2.0M |
$12.7M |
| Oct 2026 |
$7.3M |
$8.0M |
$-713K |
$10.6M |
| Sep 2026 |
$9.8M |
$3.7M |
$6.1M |
$11.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$7.6M |