Income Breakdown
| TV Revenue | $4.9M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $1.9M |
| Sponsorship | $1.9M |
| Merchandising | $6.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.6M |
| Staff Wages | $166K |
| Transfer Amortization | $600K |
| Debt Interest | $0 |
| Loan Fees (Out) | $102K |
| Facility Maintenance | $2.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$16.4M |
$9.1M |
$7.3M |
$27.9M |
| Nov 2026 |
$15.3M |
$9.4M |
$5.9M |
$20.0M |
| Oct 2026 |
$16.7M |
$13.5M |
$3.2M |
$13.5M |
| Sep 2026 |
$15.7M |
$5.0M |
$10.7M |
$9.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$31.8M |