Income Breakdown
| TV Revenue | $1.5M |
| TV Placement Bonus | $137K |
| Matchday Revenue | $15K |
| Sponsorship | $21K |
| Merchandising | $497K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $5K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $54K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $24K |
| Facility Maintenance | $545K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$2.2M |
$2.5M |
$-343K |
$793K |
| Nov 2026 |
$2.1M |
$2.7M |
$-603K |
$1.1M |
| Oct 2026 |
$2.3M |
$4.6M |
$-2.2M |
$1.7M |
| Sep 2026 |
$3.8M |
$1.7M |
$2.1M |
$4.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.9M |