Income Breakdown
| TV Revenue | $431K |
| TV Placement Bonus | $247K |
| Matchday Revenue | $722K |
| Sponsorship | $221K |
| Merchandising | $1.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $83K |
| Transfer Amortization | $8K |
| Debt Interest | $0 |
| Loan Fees (Out) | $2K |
| Facility Maintenance | $785K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$3.3M |
$2.9M |
$401K |
$788K |
| Nov 2026 |
$2.9M |
$2.9M |
$-46K |
$379K |
| Oct 2026 |
$3.4M |
$6.7M |
$-3.3M |
$416K |
| Sep 2026 |
$2.6M |
$2.3M |
$279K |
$3.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |