Income Breakdown
| TV Revenue | $544K |
| TV Placement Bonus | $79K |
| Matchday Revenue | $50K |
| Sponsorship | $58K |
| Merchandising | $1.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $76K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $63K |
| Transfer Amortization | $0 |
| Debt Interest | $5K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $653K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$2.6M |
$2.4M |
$200K |
$-1.4M |
| Nov 2026 |
$2.7M |
$2.5M |
$157K |
$-1.6M |
| Oct 2026 |
$2.8M |
$5.7M |
$-2.9M |
$-1.7M |
| Sep 2026 |
$2.8M |
$1.8M |
$976K |
$1.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$199K |