Income Breakdown
| TV Revenue | $7.0M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $516K |
| Sponsorship | $447K |
| Merchandising | $6.9M |
| Domestic Cup Prize | $124K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $171K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.1M |
| Staff Wages | $105K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $34K |
| Facility Maintenance | $2.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$16.5M |
$7.7M |
$8.8M |
$53.5M |
| Nov 2026 |
$16.4M |
$7.7M |
$8.7M |
$45.2M |
| Oct 2026 |
$16.2M |
$8.9M |
$7.2M |
$36.4M |
| Sep 2026 |
$18.0M |
$7.8M |
$10.1M |
$29.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$19.1M |