Income Breakdown
| TV Revenue | $254K |
| TV Placement Bonus | $38K |
| Matchday Revenue | $19K |
| Sponsorship | $35K |
| Merchandising | $569K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $5K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $44K |
| Transfer Amortization | $0 |
| Debt Interest | $4K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $334K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$920K |
$1.5M |
$-561K |
$-1.6M |
| Nov 2026 |
$945K |
$1.6M |
$-684K |
$-1.0M |
| Oct 2026 |
$965K |
$1.2M |
$-235K |
$-323K |
| Sep 2026 |
$982K |
$1.3M |
$-288K |
$-88K |
| Aug 2026 |
$0 |
$0 |
$0 |
$201K |