Income Breakdown
| TV Revenue | $725K |
| TV Placement Bonus | $222K |
| Matchday Revenue | $0 |
| Sponsorship | $7K |
| Merchandising | $71K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $17K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $219K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$1.0M |
$1.3M |
$-249K |
$3.6M |
| Nov 2026 |
$1.0M |
$1.3M |
$-289K |
$3.9M |
| Oct 2026 |
$996K |
$2.3M |
$-1.3M |
$4.2M |
| Sep 2026 |
$5.9M |
$967K |
$5.0M |
$5.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |