Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $507K |
| Matchday Revenue | $113K |
| Sponsorship | $40K |
| Merchandising | $318K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $663K |
| Staff Wages | $40K |
| Transfer Amortization | $4K |
| Debt Interest | $0 |
| Loan Fees (Out) | $724 |
| Facility Maintenance | $583K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$3.4M |
$1.3M |
$2.1M |
$10.6M |
| Nov 2026 |
$3.3M |
$1.3M |
$2.0M |
$8.4M |
| Oct 2026 |
$3.7M |
$1.4M |
$2.3M |
$6.5M |
| Sep 2026 |
$4.5M |
$749K |
$3.8M |
$4.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$635K |