Income Breakdown
| TV Revenue | $385K |
| TV Placement Bonus | $51K |
| Matchday Revenue | $8K |
| Sponsorship | $51K |
| Merchandising | $580K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $19K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $953K |
| Staff Wages | $37K |
| Transfer Amortization | $0 |
| Debt Interest | $11K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $311K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$1.1M |
$1.3M |
$-217K |
$-2.5M |
| Nov 2026 |
$1.2M |
$1.4M |
$-149K |
$-2.3M |
| Oct 2026 |
$1.1M |
$3.4M |
$-2.3M |
$-2.1M |
| Sep 2026 |
$1.0M |
$887K |
$149K |
$235K |
| Aug 2026 |
$0 |
$0 |
$0 |
$85K |