Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $1.9M |
| Matchday Revenue | $0 |
| Sponsorship | $245K |
| Merchandising | $2.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $106K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$9.1M |
$3.5M |
$5.5M |
$44.6M |
| Dec 2026 |
$14.1M |
$3.3M |
$10.8M |
$39.1M |
| Nov 2026 |
$9.1M |
$3.4M |
$5.7M |
$28.3M |
| Oct 2026 |
$8.8M |
$3.5M |
$5.3M |
$22.7M |
| Sep 2026 |
$9.2M |
$1.9M |
$7.3M |
$17.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$10.2M |