Income Breakdown
| TV Revenue | $222K |
| TV Placement Bonus | $17K |
| Matchday Revenue | $38K |
| Sponsorship | $90K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $43K |
| Transfer Amortization | $0 |
| Debt Interest | $6K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $425K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$2.0M |
$1.7M |
$304K |
$-1.5M |
| Nov 2026 |
$2.0M |
$1.8M |
$254K |
$-1.8M |
| Oct 2026 |
$2.0M |
$4.7M |
$-2.7M |
$-2.1M |
| Sep 2026 |
$2.0M |
$1.4M |
$606K |
$606K |
| Aug 2026 |
$0 |
$0 |
$0 |
$0 |