Income Breakdown
| TV Revenue | $75K |
| TV Placement Bonus | $25K |
| Matchday Revenue | $675K |
| Sponsorship | $97K |
| Merchandising | $2.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $11K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $61K |
| Transfer Amortization | $12K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $761K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$3.8M |
$2.4M |
$1.4M |
$3.4M |
| Nov 2026 |
$3.4M |
$2.4M |
$967K |
$2.0M |
| Oct 2026 |
$3.7M |
$3.8M |
$-152K |
$1.0M |
| Sep 2026 |
$3.2M |
$1.4M |
$1.8M |
$1.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$4K |