Income Breakdown
| TV Revenue | $73K |
| TV Placement Bonus | $15K |
| Matchday Revenue | $154K |
| Sponsorship | $80K |
| Merchandising | $2.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $25K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $53K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $623K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$3.0M |
$1.8M |
$1.2M |
$11.5M |
| Nov 2026 |
$3.1M |
$1.9M |
$1.2M |
$10.3M |
| Oct 2026 |
$3.1M |
$2.0M |
$1.1M |
$9.1M |
| Sep 2026 |
$3.0M |
$1.2M |
$1.7M |
$8.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$6.3M |