Income Breakdown
| TV Revenue | $697K |
| TV Placement Bonus | $323K |
| Matchday Revenue | $84K |
| Sponsorship | $92K |
| Merchandising | $2.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $23K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $51K |
| Transfer Amortization | $12K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $696K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$3.5M |
$2.7M |
$776K |
$1.7M |
| Nov 2026 |
$3.5M |
$2.9M |
$675K |
$886K |
| Oct 2026 |
$3.5M |
$4.5M |
$-1.0M |
$199K |
| Sep 2026 |
$3.4M |
$1.6M |
$1.8M |
$1.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$29K |