Income Breakdown
| TV Revenue | $904K |
| TV Placement Bonus | $356K |
| Matchday Revenue | $1.3M |
| Sponsorship | $527K |
| Merchandising | $8.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $148K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $103K |
| Transfer Amortization | $23K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$11.4M |
$4.5M |
$6.9M |
$21.6M |
| Nov 2026 |
$11.1M |
$4.3M |
$6.7M |
$14.7M |
| Oct 2026 |
$10.0M |
$5.9M |
$4.1M |
$8.0M |
| Sep 2026 |
$34.9M |
$2.7M |
$32.1M |
$3.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$11.4M |