Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $502K |
| Sponsorship | $230K |
| Merchandising | $2.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $84K |
| Transfer Amortization | $39K |
| Debt Interest | $0 |
| Loan Fees (Out) | $53K |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$7.7M |
$4.8M |
$2.9M |
$14.4M |
| Nov 2026 |
$6.8M |
$4.9M |
$1.9M |
$11.5M |
| Oct 2026 |
$7.5M |
$5.7M |
$1.8M |
$9.5M |
| Sep 2026 |
$10.0M |
$4.1M |
$6.0M |
$7.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |