Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $1.0M |
| Matchday Revenue | $7K |
| Sponsorship | $33K |
| Merchandising | $337K |
| Domestic Cup Prize | $0 |
| Continental Prize | $1.4M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $889K |
| Staff Wages | $41K |
| Transfer Amortization | $4K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $699K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$4.8M |
$1.6M |
$3.2M |
$14.5M |
| Nov 2026 |
$5.4M |
$1.6M |
$3.7M |
$11.3M |
| Oct 2026 |
$5.1M |
$3.0M |
$2.1M |
$7.5M |
| Sep 2026 |
$6.3M |
$1.5M |
$4.7M |
$5.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |