Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $129K |
| Matchday Revenue | $32K |
| Sponsorship | $51K |
| Merchandising | $1.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $28K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $984K |
| Staff Wages | $49K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $916K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$4.6M |
$1.9M |
$2.6M |
$10.5M |
| Nov 2026 |
$4.4M |
$2.0M |
$2.4M |
$7.8M |
| Oct 2026 |
$4.5M |
$2.7M |
$1.8M |
$5.4M |
| Sep 2026 |
$5.2M |
$1.8M |
$3.4M |
$3.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$248K |