Income Breakdown
| TV Revenue | $4.9M |
| TV Placement Bonus | $2.4M |
| Matchday Revenue | $3.1M |
| Sponsorship | $1.9M |
| Merchandising | $7.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.0M |
| Staff Wages | $152K |
| Transfer Amortization | $30K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $3.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$20.0M |
$9.2M |
$10.8M |
$179.4M |
| Dec 2026 |
$19.0M |
$9.1M |
$9.9M |
$168.6M |
| Nov 2026 |
$18.2M |
$9.2M |
$9.0M |
$158.7M |
| Oct 2026 |
$16.6M |
$15.6M |
$996K |
$149.7M |
| Sep 2026 |
$25.2M |
$7.1M |
$18.1M |
$148.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$132.1M |