Income Breakdown
| TV Revenue | $767K |
| TV Placement Bonus | $38K |
| Matchday Revenue | $417K |
| Sponsorship | $405K |
| Merchandising | $5.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $51K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $92K |
| Transfer Amortization | $42K |
| Debt Interest | $0 |
| Loan Fees (Out) | $59K |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$7.0M |
$3.8M |
$3.2M |
$18.2M |
| Dec 2026 |
$7.9M |
$3.8M |
$4.1M |
$15.0M |
| Nov 2026 |
$8.1M |
$3.7M |
$4.4M |
$10.8M |
| Oct 2026 |
$8.1M |
$4.3M |
$3.8M |
$6.3M |
| Sep 2026 |
$7.0M |
$3.0M |
$4.1M |
$2.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$598K |