Income Breakdown
| TV Revenue | $84K |
| TV Placement Bonus | $51K |
| Matchday Revenue | $87K |
| Sponsorship | $98K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $47K |
| Transfer Amortization | $0 |
| Debt Interest | $9K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $440K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$1.6M |
$1.8M |
$-199K |
$-2.4M |
| Nov 2026 |
$1.6M |
$2.0M |
$-420K |
$-2.2M |
| Oct 2026 |
$1.6M |
$3.6M |
$-2.0M |
$-1.8M |
| Sep 2026 |
$1.7M |
$1.9M |
$-238K |
$220K |
| Aug 2026 |
$0 |
$0 |
$0 |
$457K |