Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $1.1M |
| Sponsorship | $194K |
| Merchandising | $3.0M |
| Domestic Cup Prize | $224K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $115K |
| Transfer Amortization | $54K |
| Debt Interest | $0 |
| Loan Fees (Out) | $45K |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$8.9M |
$5.1M |
$3.8M |
$37.6M |
| Nov 2026 |
$7.5M |
$5.1M |
$2.4M |
$33.7M |
| Oct 2026 |
$8.4M |
$8.1M |
$261K |
$31.3M |
| Sep 2026 |
$21.8M |
$3.1M |
$18.7M |
$31.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$15.2M |