Income Breakdown
| TV Revenue | $190K |
| TV Placement Bonus | $13K |
| Matchday Revenue | $6K |
| Sponsorship | $83K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $22K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $57K |
| Transfer Amortization | $0 |
| Debt Interest | $3K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $457K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$1.6M |
$2.1M |
$-482K |
$-1.2M |
| Nov 2026 |
$1.7M |
$2.2M |
$-539K |
$-760K |
| Oct 2026 |
$1.7M |
$2.4M |
$-707K |
$-221K |
| Sep 2026 |
$1.7M |
$1.3M |
$404K |
$486K |
| Aug 2026 |
$0 |
$0 |
$0 |
$83K |