Income Breakdown
| TV Revenue | $6.3M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $798K |
| Sponsorship | $246K |
| Merchandising | $3.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $1.9M |
| Parachute Payment | $0 |
| Prize Money | $1.1M |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $107K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$14.8M |
$3.4M |
$11.4M |
$49.9M |
| Nov 2026 |
$11.3M |
$3.6M |
$7.7M |
$38.6M |
| Oct 2026 |
$12.5M |
$4.3M |
$8.2M |
$30.9M |
| Sep 2026 |
$12.1M |
$2.1M |
$10.0M |
$22.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$12.7M |