Income Breakdown
| TV Revenue | $227K |
| TV Placement Bonus | $100K |
| Matchday Revenue | $28K |
| Sponsorship | $84K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $48K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $989K |
| Staff Wages | $46K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $357K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$1.7M |
$1.4M |
$348K |
$1.9M |
| Nov 2026 |
$1.7M |
$1.4M |
$305K |
$1.6M |
| Oct 2026 |
$1.7M |
$3.2M |
$-1.5M |
$1.3M |
| Sep 2026 |
$1.6M |
$886K |
$754K |
$2.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.0M |