Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $752K |
| Matchday Revenue | $104K |
| Sponsorship | $162K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $1.9M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $82K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $920K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$6.8M |
$3.0M |
$3.8M |
$15.1M |
| Nov 2026 |
$6.1M |
$3.2M |
$2.9M |
$11.4M |
| Oct 2026 |
$6.1M |
$4.3M |
$1.8M |
$8.5M |
| Sep 2026 |
$8.5M |
$2.5M |
$6.0M |
$6.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$646K |