Income Breakdown
| TV Revenue | $438K |
| TV Placement Bonus | $257K |
| Matchday Revenue | $70K |
| Sponsorship | $57K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $9K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $62K |
| Transfer Amortization | $28K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $536K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$2.0M |
$1.9M |
$52K |
$2.4M |
| Nov 2026 |
$2.0M |
$2.0M |
$7K |
$2.3M |
| Oct 2026 |
$2.0M |
$3.0M |
$-954K |
$2.3M |
| Sep 2026 |
$2.0M |
$1.4M |
$603K |
$3.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$4.0M |