Income Breakdown
| TV Revenue | $231K |
| TV Placement Bonus | $135K |
| Matchday Revenue | $49K |
| Sponsorship | $83K |
| Merchandising | $2.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $67K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $619K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$2.7M |
$2.7M |
$-59K |
$362K |
| Nov 2026 |
$2.6M |
$2.5M |
$147K |
$421K |
| Oct 2026 |
$2.6M |
$3.5M |
$-890K |
$274K |
| Sep 2026 |
$2.6M |
$2.0M |
$580K |
$1.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$584K |