Income Breakdown
| TV Revenue | $2.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $31K |
| Merchandising | $765K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $52K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $607K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$2.9M |
$2.0M |
$955K |
$2.4M |
| Nov 2026 |
$2.9M |
$2.3M |
$629K |
$1.5M |
| Oct 2026 |
$3.0M |
$4.0M |
$-992K |
$840K |
| Sep 2026 |
$3.2M |
$1.9M |
$1.3M |
$1.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$546K |