Income Breakdown
| TV Revenue | $2.2M |
| TV Placement Bonus | $944K |
| Matchday Revenue | $79K |
| Sponsorship | $35K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $1.4M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $41K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $66K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $22K |
| Facility Maintenance | $897K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$5.8M |
$2.8M |
$3.0M |
$12.9M |
| Nov 2026 |
$6.0M |
$3.0M |
$3.1M |
$9.9M |
| Oct 2026 |
$5.2M |
$4.0M |
$1.2M |
$6.8M |
| Sep 2026 |
$7.8M |
$2.3M |
$5.6M |
$5.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$112K |