Income Breakdown
| TV Revenue | $5.3M |
| TV Placement Bonus | $631K |
| Matchday Revenue | $0 |
| Sponsorship | $76K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $54K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$7.1M |
$2.9M |
$4.2M |
$17.2M |
| Nov 2026 |
$7.2M |
$2.9M |
$4.3M |
$13.0M |
| Oct 2026 |
$6.8M |
$5.1M |
$1.7M |
$8.7M |
| Sep 2026 |
$8.7M |
$3.0M |
$5.6M |
$6.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |