Income Breakdown
| TV Revenue | $2.9M |
| TV Placement Bonus | $843K |
| Matchday Revenue | $0 |
| Sponsorship | $3K |
| Merchandising | $295K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $117K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $601K |
| Staff Wages | $24K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $627K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$4.2M |
$1.3M |
$3.0M |
$12.8M |
| Dec 2026 |
$3.8M |
$1.3M |
$2.5M |
$9.9M |
| Nov 2026 |
$3.9M |
$1.3M |
$2.6M |
$7.4M |
| Oct 2026 |
$3.8M |
$3.3M |
$558K |
$4.7M |
| Sep 2026 |
$4.4M |
$988K |
$3.4M |
$4.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$762K |