Income Breakdown
| TV Revenue | $197K |
| TV Placement Bonus | $89K |
| Matchday Revenue | $50K |
| Sponsorship | $76K |
| Merchandising | $2.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $41K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $721K |
| Staff Wages | $58K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $31K |
| Facility Maintenance | $713K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$3.2M |
$1.5M |
$1.7M |
$8.0M |
| Nov 2026 |
$3.2M |
$1.6M |
$1.7M |
$6.3M |
| Oct 2026 |
$3.2M |
$1.6M |
$1.6M |
$4.6M |
| Sep 2026 |
$3.2M |
$910K |
$2.3M |
$3.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$715K |