Income Breakdown
| TV Revenue | $373K |
| TV Placement Bonus | $24K |
| Matchday Revenue | $17K |
| Sponsorship | $47K |
| Merchandising | $878K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $56K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $52K |
| Transfer Amortization | $0 |
| Debt Interest | $14K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $418K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$1.4M |
$1.8M |
$-399K |
$-3.2M |
| Nov 2026 |
$1.6M |
$1.9M |
$-302K |
$-2.8M |
| Oct 2026 |
$1.5M |
$4.2M |
$-2.7M |
$-2.5M |
| Sep 2026 |
$1.5M |
$1.3M |
$161K |
$199K |
| Aug 2026 |
$0 |
$0 |
$0 |
$38K |