Income Breakdown
| TV Revenue | $85K |
| TV Placement Bonus | $41K |
| Matchday Revenue | $155K |
| Sponsorship | $108K |
| Merchandising | $1.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $827K |
| Staff Wages | $56K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $498K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$2.1M |
$1.4M |
$711K |
$3.3M |
| Nov 2026 |
$2.0M |
$1.4M |
$616K |
$2.6M |
| Oct 2026 |
$2.1M |
$1.3M |
$798K |
$2.0M |
| Sep 2026 |
$1.9M |
$1.0M |
$872K |
$1.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$300K |