Income Breakdown
| TV Revenue | $15.4M |
| TV Placement Bonus | $1.7M |
| Matchday Revenue | $0 |
| Sponsorship | $397K |
| Merchandising | $4.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $2.3M |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.4M |
| Staff Wages | $91K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$25.1M |
$5.7M |
$19.4M |
$57.6M |
| Dec 2026 |
$14.3M |
$5.1M |
$9.2M |
$38.2M |
| Nov 2026 |
$13.8M |
$5.6M |
$8.2M |
$29.0M |
| Oct 2026 |
$13.5M |
$7.4M |
$6.1M |
$20.8M |
| Sep 2026 |
$13.8M |
$4.2M |
$9.7M |
$14.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |