Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $645K |
| Matchday Revenue | $12K |
| Sponsorship | $48K |
| Merchandising | $864K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $52K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $49K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $853K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$4.9M |
$2.0M |
$2.9M |
$10.6M |
| Nov 2026 |
$4.8M |
$2.2M |
$2.6M |
$7.7M |
| Oct 2026 |
$5.0M |
$3.2M |
$1.9M |
$5.1M |
| Sep 2026 |
$5.0M |
$1.7M |
$3.3M |
$3.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$47K |