Income Breakdown
| TV Revenue | $395K |
| TV Placement Bonus | $88K |
| Matchday Revenue | $11K |
| Sponsorship | $43K |
| Merchandising | $887K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $22K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $57K |
| Transfer Amortization | $9K |
| Debt Interest | $7K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $429K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$1.4M |
$1.6M |
$-144K |
$-1.9M |
| Nov 2026 |
$1.5M |
$1.6M |
$-122K |
$-1.8M |
| Oct 2026 |
$1.5M |
$3.2M |
$-1.7M |
$-1.6M |
| Sep 2026 |
$1.7M |
$1.4M |
$280K |
$37K |
| Aug 2026 |
$0 |
$0 |
$0 |
$231K |