Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $1.0M |
| Matchday Revenue | $65K |
| Sponsorship | $204K |
| Merchandising | $2.3M |
| Domestic Cup Prize | $227K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $153K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $93K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$7.2M |
$2.5M |
$4.7M |
$18.2M |
| Nov 2026 |
$6.6M |
$2.5M |
$4.0M |
$13.5M |
| Oct 2026 |
$6.4M |
$2.7M |
$3.7M |
$9.4M |
| Sep 2026 |
$8.4M |
$2.9M |
$5.5M |
$5.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$255K |