Income Breakdown
| TV Revenue | $3.5M |
| TV Placement Bonus | $184K |
| Matchday Revenue | $82K |
| Sponsorship | $246K |
| Merchandising | $1.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $21K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $91K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $32K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$5.9M |
$2.3M |
$3.6M |
$19.3M |
| Nov 2026 |
$6.7M |
$2.3M |
$4.4M |
$15.7M |
| Oct 2026 |
$6.1M |
$2.5M |
$3.6M |
$11.3M |
| Sep 2026 |
$7.9M |
$5.3M |
$2.6M |
$7.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |