Income Breakdown
| TV Revenue | $6.3M |
| TV Placement Bonus | $901K |
| Matchday Revenue | $0 |
| Sponsorship | $237K |
| Merchandising | $2.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $714K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $89K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$11.1M |
$4.4M |
$6.7M |
$37.5M |
| Dec 2026 |
$7.7M |
$4.4M |
$3.3M |
$30.8M |
| Nov 2026 |
$8.7M |
$4.5M |
$4.3M |
$27.4M |
| Oct 2026 |
$8.4M |
$8.5M |
$-110K |
$23.2M |
| Sep 2026 |
$16.6M |
$3.5M |
$13.1M |
$23.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$10.2M |