Income Breakdown
| TV Revenue | $7.5M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $0 |
| Sponsorship | $227K |
| Merchandising | $3.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $1.6M |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $104K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$14.8M |
$3.8M |
$11.0M |
$51.5M |
| Dec 2026 |
$8.5M |
$3.8M |
$4.7M |
$40.5M |
| Nov 2026 |
$9.2M |
$3.9M |
$5.4M |
$35.7M |
| Oct 2026 |
$9.1M |
$6.3M |
$2.9M |
$30.4M |
| Sep 2026 |
$13.0M |
$3.5M |
$9.5M |
$27.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$18.0M |