Income Breakdown
| TV Revenue | $793K |
| TV Placement Bonus | $326K |
| Matchday Revenue | $3.8M |
| Sponsorship | $411K |
| Merchandising | $8.6M |
| Domestic Cup Prize | $116K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.2M |
| Staff Wages | $95K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $112K |
| Facility Maintenance | $2.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$14.0M |
$6.5M |
$7.5M |
$77.5M |
| Nov 2026 |
$13.3M |
$6.6M |
$6.6M |
$70.1M |
| Oct 2026 |
$12.6M |
$8.2M |
$4.4M |
$63.4M |
| Sep 2026 |
$13.4M |
$5.1M |
$8.2M |
$59.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$50.8M |