Income Breakdown
| TV Revenue | $3.8M |
| TV Placement Bonus | $901K |
| Matchday Revenue | $0 |
| Sponsorship | $1.4M |
| Merchandising | $5.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.3M |
| Staff Wages | $113K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$11.3M |
$5.4M |
$5.9M |
$53.6M |
| Nov 2026 |
$11.9M |
$5.4M |
$6.5M |
$47.6M |
| Oct 2026 |
$13.5M |
$11.0M |
$2.5M |
$41.2M |
| Sep 2026 |
$11.9M |
$4.9M |
$6.9M |
$38.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$31.8M |