Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $418K |
| Matchday Revenue | $113K |
| Sponsorship | $162K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $104K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.0M |
| Staff Wages | $94K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $10K |
| Facility Maintenance | $891K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$4.6M |
$3.9M |
$670K |
$113.0M |
| Nov 2026 |
$4.6M |
$4.2M |
$334K |
$112.3M |
| Oct 2026 |
$4.9M |
$8.0M |
$-3.1M |
$111.9M |
| Sep 2026 |
$4.3M |
$3.3M |
$991K |
$115.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$117.0M |