Income Breakdown
| TV Revenue | $225K |
| TV Placement Bonus | $31K |
| Matchday Revenue | $35K |
| Sponsorship | $94K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $21K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $693K |
| Staff Wages | $50K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $357K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$1.5M |
$1.1M |
$424K |
$956K |
| Nov 2026 |
$1.5M |
$1.2M |
$363K |
$529K |
| Oct 2026 |
$1.6M |
$2.9M |
$-1.3M |
$164K |
| Sep 2026 |
$1.6M |
$978K |
$598K |
$1.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |