Income Breakdown
| TV Revenue | $5.8M |
| TV Placement Bonus | $194K |
| Matchday Revenue | $95K |
| Sponsorship | $368K |
| Merchandising | $3.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $5K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $90K |
| Transfer Amortization | $112K |
| Debt Interest | $0 |
| Loan Fees (Out) | $10K |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$10.2M |
$4.5M |
$5.7M |
$2.3M |
| Nov 2026 |
$10.7M |
$4.7M |
$5.9M |
$-3.5M |
| Oct 2026 |
$10.6M |
$7.1M |
$3.5M |
$-9.6M |
| Sep 2026 |
$13.4M |
$2.7M |
$10.6M |
$-13.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$549K |