Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $488K |
| Sponsorship | $202K |
| Merchandising | $2.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.7M |
| Staff Wages | $117K |
| Transfer Amortization | $50K |
| Debt Interest | $0 |
| Loan Fees (Out) | $27K |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$7.7M |
$4.4M |
$3.3M |
$21.8M |
| Nov 2026 |
$7.4M |
$4.4M |
$3.0M |
$18.5M |
| Oct 2026 |
$7.7M |
$6.8M |
$872K |
$15.5M |
| Sep 2026 |
$9.5M |
$2.3M |
$7.2M |
$14.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$10.2M |