Income Breakdown
| TV Revenue | $2.7M |
| TV Placement Bonus | $1.5M |
| Matchday Revenue | $675K |
| Sponsorship | $188K |
| 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 | $2.3M |
| Staff Wages | $95K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $40K |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$7.1M |
$3.9M |
$3.3M |
$28.0M |
| Nov 2026 |
$6.8M |
$3.8M |
$3.1M |
$24.7M |
| Oct 2026 |
$7.2M |
$4.3M |
$2.8M |
$21.7M |
| Sep 2026 |
$6.6M |
$3.0M |
$3.6M |
$18.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$15.2M |