Income Breakdown
| TV Revenue | $846K |
| TV Placement Bonus | $395K |
| Matchday Revenue | $987K |
| Sponsorship | $480K |
| Merchandising | $4.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $72K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.3M |
| Staff Wages | $84K |
| Transfer Amortization | $140K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$7.3M |
$5.8M |
$1.5M |
$10.9M |
| Nov 2026 |
$7.1M |
$5.9M |
$1.2M |
$9.2M |
| Oct 2026 |
$6.8M |
$8.8M |
$-2.0M |
$7.9M |
| Sep 2026 |
$15.6M |
$3.8M |
$11.8M |
$9.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |