Income Breakdown
| TV Revenue | $5.2M |
| TV Placement Bonus | $2.1M |
| Matchday Revenue | $126K |
| Sponsorship | $2.1M |
| Merchandising | $4.1M |
| 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 | $102K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$13.6M |
$5.1M |
$8.5M |
$43.7M |
| Nov 2026 |
$14.0M |
$5.7M |
$8.3M |
$35.2M |
| Oct 2026 |
$14.5M |
$8.7M |
$5.9M |
$26.9M |
| Sep 2026 |
$13.6M |
$5.3M |
$8.3M |
$21.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$12.7M |