Income Breakdown
| TV Revenue | $4.3M |
| TV Placement Bonus | $2.3M |
| Matchday Revenue | $2.3M |
| Sponsorship | $1.5M |
| Merchandising | $5.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $3.0M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.9M |
| Staff Wages | $133K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $43K |
| Facility Maintenance | $2.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$19.0M |
$6.6M |
$12.4M |
$77.5M |
| Nov 2026 |
$18.6M |
$6.7M |
$11.8M |
$65.1M |
| Oct 2026 |
$16.7M |
$7.7M |
$9.0M |
$53.2M |
| Sep 2026 |
$17.3M |
$4.8M |
$12.5M |
$44.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$31.8M |