Income Breakdown
| TV Revenue | $3.5M |
| TV Placement Bonus | $352K |
| Matchday Revenue | $636K |
| Sponsorship | $0 |
| Merchandising | $109K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $116K |
Expense Breakdown
| Player Wages | $5.1M |
| Staff Wages | $150K |
| Transfer Amortization | $198K |
| Debt Interest | $0 |
| Loan Fees (Out) | $108K |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$8.0M |
$7.3M |
$733K |
$26.6M |
| Nov 2026 |
$7.7M |
$7.4M |
$347K |
$25.7M |
| Oct 2026 |
$6.5M |
$10.8M |
$-4.4M |
$25.2M |
| Sep 2026 |
$5.1M |
$4.3M |
$746K |
$29.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$38.1M |