Income Breakdown
| TV Revenue | $1.8M |
| TV Placement Bonus | $862K |
| Matchday Revenue | $63K |
| Sponsorship | $117K |
| Merchandising | $1.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $25K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.5M |
| Staff Wages | $106K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$4.7M |
$4.8M |
$-48K |
$21.5M |
| Nov 2026 |
$4.7M |
$4.7M |
$-15K |
$21.6M |
| Oct 2026 |
$4.2M |
$8.0M |
$-3.8M |
$21.6M |
| Sep 2026 |
$5.8M |
$3.3M |
$2.5M |
$25.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$22.9M |