Income Breakdown
| TV Revenue | $15.6M |
| TV Placement Bonus | $1.9M |
| Matchday Revenue | $0 |
| Sponsorship | $493K |
| Merchandising | $2.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $3.1M |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $84K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$23.9M |
$4.2M |
$19.7M |
$46.7M |
| Dec 2026 |
$11.6M |
$4.1M |
$7.5M |
$27.0M |
| Nov 2026 |
$11.4M |
$4.9M |
$6.5M |
$19.5M |
| Oct 2026 |
$11.2M |
$9.1M |
$2.2M |
$13.0M |
| Sep 2026 |
$11.8M |
$3.5M |
$8.3M |
$10.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |