Income Breakdown
| TV Revenue | $13.5M |
| TV Placement Bonus | $913K |
| Matchday Revenue | $237K |
| Sponsorship | $485K |
| Merchandising | $3.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $813K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.8M |
| Staff Wages | $93K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$19.9M |
$6.7M |
$13.1M |
$36.1M |
| Dec 2026 |
$11.3M |
$6.1M |
$5.2M |
$22.9M |
| Nov 2026 |
$11.8M |
$6.4M |
$5.5M |
$17.7M |
| Oct 2026 |
$12.0M |
$9.8M |
$2.2M |
$12.2M |
| Sep 2026 |
$11.4M |
$5.2M |
$6.2M |
$10.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |