Income Breakdown
| TV Revenue | $803K |
| TV Placement Bonus | $156K |
| Matchday Revenue | $4.2M |
| Sponsorship | $412K |
| Merchandising | $7.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.5M |
| Staff Wages | $89K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $125K |
| Facility Maintenance | $2.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$13.4M |
$5.9M |
$7.5M |
$25.6M |
| Nov 2026 |
$11.7M |
$6.0M |
$5.7M |
$18.1M |
| Oct 2026 |
$11.8M |
$7.9M |
$4.0M |
$12.4M |
| Sep 2026 |
$9.8M |
$3.9M |
$5.9M |
$8.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |