Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $0 |
| Sponsorship | $244K |
| 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 | $2.0M |
| Staff Wages | $92K |
| Transfer Amortization | $5K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$7.6M |
$3.4M |
$4.1M |
$28.5M |
| Dec 2026 |
$10.2M |
$3.1M |
$7.1M |
$24.4M |
| Nov 2026 |
$6.7M |
$4.1M |
$2.6M |
$17.3M |
| Oct 2026 |
$6.9M |
$3.9M |
$3.0M |
$14.6M |
| Sep 2026 |
$7.5M |
$2.0M |
$5.5M |
$11.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$6.3M |