Income Breakdown
| TV Revenue | $3.6M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $317K |
| Sponsorship | $233K |
| Merchandising | $1.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $92K |
| Transfer Amortization | $40K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$7.0M |
$3.0M |
$4.0M |
$16.3M |
| Nov 2026 |
$6.7M |
$3.4M |
$3.3M |
$12.3M |
| Oct 2026 |
$7.0M |
$6.7M |
$243K |
$9.0M |
| Sep 2026 |
$7.2M |
$2.7M |
$4.5M |
$8.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$6.3M |