Income Breakdown
| TV Revenue | $812K |
| TV Placement Bonus | $108K |
| Matchday Revenue | $428K |
| Sponsorship | $449K |
| Merchandising | $5.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $41K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $84K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $1K |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$7.4M |
$3.2M |
$4.2M |
$827K |
| Nov 2026 |
$7.8M |
$3.4M |
$4.4M |
$-3.4M |
| Oct 2026 |
$7.8M |
$6.0M |
$1.8M |
$-7.8M |
| Sep 2026 |
$10.9M |
$4.6M |
$6.3M |
$-9.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$6.3M |