Income Breakdown
| TV Revenue | $194K |
| TV Placement Bonus | $13K |
| Matchday Revenue | $27K |
| Sponsorship | $74K |
| Merchandising | $2.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $50K |
| Transfer Amortization | $25K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $538K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$2.3M |
$2.1M |
$188K |
$977K |
| Nov 2026 |
$2.3M |
$2.3M |
$81K |
$763K |
| Oct 2026 |
$2.4M |
$1.9M |
$515K |
$657K |
| Sep 2026 |
$2.4M |
$972K |
$1.4M |
$116K |
| Aug 2026 |
$0 |
$0 |
$0 |
$46K |