Income Breakdown
| TV Revenue | $4.9M |
| TV Placement Bonus | $1.6M |
| Matchday Revenue | $259K |
| Sponsorship | $311K |
| Merchandising | $2.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $4.2M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $99K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$13.7M |
$4.1M |
$9.6M |
$35.8M |
| Nov 2026 |
$12.7M |
$4.2M |
$8.5M |
$26.1M |
| Oct 2026 |
$12.5M |
$9.2M |
$3.3M |
$17.6M |
| Sep 2026 |
$13.4M |
$4.1M |
$9.2M |
$14.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |