Income Breakdown
| TV Revenue | $282K |
| TV Placement Bonus | $165K |
| Matchday Revenue | $26K |
| Sponsorship | $35K |
| Merchandising | $969K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $24K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $57K |
| Transfer Amortization | $0 |
| Debt Interest | $3K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $429K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$1.5M |
$1.6M |
$-58K |
$-1.1M |
| Nov 2026 |
$1.5M |
$1.6M |
$-105K |
$-1.0M |
| Oct 2026 |
$1.4M |
$2.7M |
$-1.3M |
$-920K |
| Sep 2026 |
$1.4M |
$1.5M |
$-31K |
$346K |
| Aug 2026 |
$0 |
$0 |
$0 |
$377K |