Income Breakdown
| TV Revenue | $6.5M |
| TV Placement Bonus | $622K |
| Matchday Revenue | $700K |
| Sponsorship | $101K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.7M |
| Staff Wages | $50K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$9.2M |
$5.0M |
$4.1M |
$32.9M |
| Nov 2026 |
$9.2M |
$5.1M |
$4.1M |
$28.8M |
| Oct 2026 |
$8.2M |
$9.1M |
$-922K |
$24.7M |
| Sep 2026 |
$18.3M |
$4.1M |
$14.2M |
$25.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$11.4M |