Income Breakdown
| TV Revenue | $5.1M |
| TV Placement Bonus | $2.5M |
| Matchday Revenue | $442K |
| Sponsorship | $354K |
| Merchandising | $3.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $104K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$11.8M |
$4.8M |
$7.0M |
$29.7M |
| Nov 2026 |
$11.0M |
$5.5M |
$5.5M |
$22.8M |
| Oct 2026 |
$11.0M |
$7.9M |
$3.1M |
$17.2M |
| Sep 2026 |
$10.3M |
$5.1M |
$5.3M |
$14.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$8.9M |