Income Breakdown
| TV Revenue | $412K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $26K |
| Sponsorship | $48K |
| Merchandising | $1.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $19K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $60K |
| Transfer Amortization | $12K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $439K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$1.5M |
$1.8M |
$-240K |
$976K |
| Nov 2026 |
$1.5M |
$1.8M |
$-281K |
$1.2M |
| Oct 2026 |
$1.6M |
$2.5M |
$-865K |
$1.5M |
| Sep 2026 |
$1.7M |
$1.4M |
$380K |
$2.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |