Income Breakdown
| TV Revenue | $435K |
| TV Placement Bonus | $104K |
| Matchday Revenue | $104K |
| Sponsorship | $49K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $32K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $58K |
| Transfer Amortization | $33K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $539K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$2.0M |
$1.8M |
$183K |
$1.0M |
| Nov 2026 |
$1.9M |
$1.8M |
$86K |
$798K |
| Oct 2026 |
$2.1M |
$2.6M |
$-585K |
$679K |
| Sep 2026 |
$2.0M |
$1.6M |
$371K |
$1.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |