Income Breakdown
| TV Revenue | $6.6M |
| TV Placement Bonus | $2.0M |
| Matchday Revenue | $1.4M |
| Sponsorship | $437K |
| Merchandising | $6.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $364K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.2M |
| Staff Wages | $94K |
| Transfer Amortization | $46K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$17.3M |
$6.9M |
$10.4M |
$43.5M |
| Nov 2026 |
$16.8M |
$8.0M |
$8.9M |
$33.0M |
| Oct 2026 |
$15.9M |
$12.7M |
$3.2M |
$24.4M |
| Sep 2026 |
$17.1M |
$6.3M |
$10.8M |
$21.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$12.7M |