Income Breakdown
| TV Revenue | $4.6M |
| TV Placement Bonus | $250K |
| Matchday Revenue | $255K |
| Sponsorship | $0 |
| Merchandising | $83K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $1.2M |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $84K |
| Transfer Amortization | $33K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$15.8M |
$3.4M |
$12.5M |
$40.7M |
| Nov 2026 |
$7.8M |
$2.7M |
$5.0M |
$28.2M |
| Oct 2026 |
$4.8M |
$3.8M |
$1.1M |
$23.1M |
| Sep 2026 |
$16.0M |
$2.5M |
$13.5M |
$22.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$10.2M |