Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $890K |
| Matchday Revenue | $93K |
| Sponsorship | $40K |
| Merchandising | $480K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $6K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $51K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $3K |
| Facility Maintenance | $811K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$4.0M |
$2.3M |
$1.7M |
$6.4M |
| Nov 2026 |
$4.4M |
$2.5M |
$2.0M |
$4.7M |
| Oct 2026 |
$4.3M |
$4.4M |
$-116K |
$2.7M |
| Sep 2026 |
$3.2M |
$1.7M |
$1.6M |
$2.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |