Income Breakdown
| TV Revenue | $17.5M |
| TV Placement Bonus | $2.2M |
| Matchday Revenue | $0 |
| Sponsorship | $2.5M |
| Merchandising | $8.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $4.0M |
| Loan Fees (In) | $328K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.9M |
| Staff Wages | $153K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $96K |
| Facility Maintenance | $3.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$35.5M |
$9.3M |
$26.3M |
$93.6M |
| Dec 2026 |
$21.9M |
$9.1M |
$12.8M |
$67.6M |
| Nov 2026 |
$23.2M |
$10.5M |
$12.6M |
$54.8M |
| Oct 2026 |
$24.8M |
$16.0M |
$8.8M |
$42.1M |
| Sep 2026 |
$24.2M |
$6.1M |
$18.1M |
$33.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$15.2M |