Income Breakdown
| TV Revenue | $228K |
| TV Placement Bonus | $128K |
| Matchday Revenue | $28K |
| Sponsorship | $83K |
| Merchandising | $1.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $50K |
| Transfer Amortization | $0 |
| Debt Interest | $8K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $512K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$2.1M |
$2.5M |
$-336K |
$-2.0M |
| Nov 2026 |
$2.1M |
$2.5M |
$-396K |
$-1.7M |
| Oct 2026 |
$2.1M |
$4.3M |
$-2.2M |
$-1.3M |
| Sep 2026 |
$2.4M |
$2.0M |
$351K |
$884K |
| Aug 2026 |
$0 |
$0 |
$0 |
$533K |