Income Breakdown
| TV Revenue | $5.8M |
| TV Placement Bonus | $1.7M |
| Matchday Revenue | $228K |
| Sponsorship | $432K |
| Merchandising | $3.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $60K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.3M |
| Staff Wages | $93K |
| Transfer Amortization | $142K |
| Debt Interest | $0 |
| Loan Fees (Out) | $56K |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$12.0M |
$6.4M |
$5.6M |
$18.3M |
| Nov 2026 |
$11.4M |
$6.7M |
$4.6M |
$12.6M |
| Oct 2026 |
$11.4M |
$9.1M |
$2.4M |
$7.8M |
| Sep 2026 |
$17.7M |
$2.9M |
$14.9M |
$5.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$329K |