Income Breakdown
| TV Revenue | $554K |
| TV Placement Bonus | $240K |
| Matchday Revenue | $67K |
| Sponsorship | $296K |
| Merchandising | $2.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $88K |
| Transfer Amortization | $69K |
| Debt Interest | $0 |
| Loan Fees (Out) | $10K |
| Facility Maintenance | $767K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$3.5M |
$3.1M |
$380K |
$2.5M |
| Nov 2026 |
$3.6M |
$3.3M |
$267K |
$2.1M |
| Oct 2026 |
$3.5M |
$4.4M |
$-937K |
$1.7M |
| Sep 2026 |
$5.6M |
$2.1M |
$3.5M |
$2.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |