Income Breakdown
| TV Revenue | $447K |
| TV Placement Bonus | $225K |
| Matchday Revenue | $28K |
| Sponsorship | $57K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $6K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $56K |
| Transfer Amortization | $7K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $576K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$2.1M |
$2.0M |
$29K |
$691K |
| Nov 2026 |
$2.0M |
$2.2M |
$-226K |
$655K |
| Oct 2026 |
$2.0M |
$2.5M |
$-441K |
$874K |
| Sep 2026 |
$1.8M |
$1.4M |
$488K |
$1.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |