Income Breakdown
| TV Revenue | $4.4M |
| TV Placement Bonus | $2.6M |
| Matchday Revenue | $0 |
| Sponsorship | $274K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $86K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$8.9M |
$2.6M |
$6.2M |
$22.5M |
| Nov 2026 |
$9.0M |
$2.5M |
$6.5M |
$16.3M |
| Oct 2026 |
$8.1M |
$3.7M |
$4.4M |
$9.7M |
| Sep 2026 |
$6.8M |
$2.4M |
$4.4M |
$5.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$925K |