Income Breakdown
| TV Revenue | $4.0M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $516K |
| Sponsorship | $275K |
| Merchandising | $3.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.3M |
| Staff Wages | $99K |
| Transfer Amortization | $27K |
| Debt Interest | $0 |
| Loan Fees (Out) | $14K |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$9.8M |
$5.1M |
$4.7M |
$19.7M |
| Nov 2026 |
$9.4M |
$5.2M |
$4.2M |
$15.0M |
| Oct 2026 |
$10.6M |
$7.8M |
$2.9M |
$10.8M |
| Sep 2026 |
$10.6M |
$3.8M |
$6.7M |
$7.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |