Income Breakdown
| TV Revenue | $748K |
| TV Placement Bonus | $358K |
| Matchday Revenue | $176K |
| Sponsorship | $10K |
| Merchandising | $397K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $57K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $521K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$1.7M |
$1.8M |
$-97K |
$2.6M |
| Nov 2026 |
$1.7M |
$2.0M |
$-245K |
$2.7M |
| Oct 2026 |
$2.0M |
$4.9M |
$-2.8M |
$3.0M |
| Sep 2026 |
$1.6M |
$1.8M |
$-198K |
$5.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$6.0M |