Income Breakdown
| TV Revenue | $891K |
| TV Placement Bonus | $119K |
| Matchday Revenue | $833K |
| Sponsorship | $484K |
| Merchandising | $7.6M |
| Domestic Cup Prize | $130K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $28K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.0M |
| Staff Wages | $90K |
| Transfer Amortization | $58K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$10.1M |
$4.9M |
$5.3M |
$19.8M |
| Sep 2026 |
$10.5M |
$3.1M |
$7.3M |
$14.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$12.7M |