Income Breakdown
| TV Revenue | $3.4M |
| TV Placement Bonus | $1.5M |
| Matchday Revenue | $0 |
| Sponsorship | $39K |
| Merchandising | $760K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $338K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $42K |
| Transfer Amortization | $6K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $916K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$6.1M |
$2.2M |
$3.9M |
$15.9M |
| Dec 2026 |
$5.1M |
$2.2M |
$2.9M |
$12.0M |
| Nov 2026 |
$5.2M |
$2.2M |
$3.0M |
$9.1M |
| Oct 2026 |
$5.2M |
$4.8M |
$399K |
$6.2M |
| Sep 2026 |
$5.6M |
$1.4M |
$4.1M |
$5.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.9M |