Income Breakdown
| TV Revenue | $798K |
| TV Placement Bonus | $429K |
| Matchday Revenue | $2.4M |
| Sponsorship | $414K |
| Merchandising | $7.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.0M |
| Staff Wages | $106K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $22K |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$11.2M |
$5.9M |
$5.2M |
$26.1M |
| Nov 2026 |
$11.3M |
$6.2M |
$5.1M |
$20.9M |
| Oct 2026 |
$9.5M |
$11.1M |
$-1.6M |
$15.8M |
| Sep 2026 |
$8.5M |
$3.9M |
$4.7M |
$17.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$12.7M |