Income Breakdown
| TV Revenue | $4.6M |
| TV Placement Bonus | $2.0M |
| Matchday Revenue | $1.0M |
| Sponsorship | $1.8M |
| Merchandising | $5.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.8M |
| Staff Wages | $133K |
| Transfer Amortization | $79K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$15.6M |
$8.5M |
$7.1M |
$187.0M |
| Dec 2026 |
$14.9M |
$8.1M |
$6.8M |
$179.8M |
| Nov 2026 |
$15.4M |
$8.4M |
$7.0M |
$172.9M |
| Oct 2026 |
$16.2M |
$13.4M |
$2.8M |
$165.9M |
| Sep 2026 |
$19.9M |
$6.6M |
$13.4M |
$165.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$153.7M |