Income Breakdown
| TV Revenue | $224K |
| TV Placement Bonus | $40K |
| Matchday Revenue | $16K |
| Sponsorship | $104K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $43K |
| Transfer Amortization | $0 |
| Debt Interest | $6K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $371K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$1.5M |
$1.8M |
$-303K |
$-1.6M |
| Nov 2026 |
$1.5M |
$2.0M |
$-501K |
$-1.3M |
| Oct 2026 |
$1.5M |
$2.7M |
$-1.2M |
$-754K |
| Sep 2026 |
$1.5M |
$1.6M |
$-58K |
$425K |
| Aug 2026 |
$0 |
$0 |
$0 |
$483K |