Income Breakdown
| TV Revenue | $695K |
| TV Placement Bonus | $301K |
| Matchday Revenue | $96K |
| Sponsorship | $79K |
| Merchandising | $2.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $91K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $57K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $690K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$3.4M |
$2.5M |
$928K |
$857K |
| Nov 2026 |
$3.5M |
$2.5M |
$992K |
$-71K |
| Oct 2026 |
$3.6M |
$5.2M |
$-1.6M |
$-1.1M |
| Sep 2026 |
$3.2M |
$3.4M |
$-184K |
$533K |
| Aug 2026 |
$0 |
$0 |
$0 |
$718K |