Income Breakdown
| TV Revenue | $5.2M |
| TV Placement Bonus | $992K |
| Matchday Revenue | $55K |
| Sponsorship | $58K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $386K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $697K |
| Staff Wages | $51K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$7.8M |
$1.8M |
$6.1M |
$23.1M |
| Nov 2026 |
$5.5M |
$2.0M |
$3.5M |
$17.1M |
| Oct 2026 |
$6.1M |
$2.0M |
$4.1M |
$13.6M |
| Sep 2026 |
$5.9M |
$1.4M |
$4.5M |
$9.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |