Income Breakdown
| TV Revenue | $215K |
| TV Placement Bonus | $5K |
| Matchday Revenue | $624K |
| Sponsorship | $103K |
| Merchandising | $3.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $210K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $65K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $896K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$5.1M |
$2.2M |
$2.9M |
$12.5M |
| Nov 2026 |
$5.7M |
$2.2M |
$3.4M |
$9.5M |
| Oct 2026 |
$4.9M |
$2.7M |
$2.3M |
$6.1M |
| Sep 2026 |
$10.0M |
$1.5M |
$8.6M |
$3.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |