Income Breakdown
| TV Revenue | $388K |
| TV Placement Bonus | $103K |
| Matchday Revenue | $5K |
| Sponsorship | $53K |
| Merchandising | $695K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $52K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $57K |
| Transfer Amortization | $0 |
| Debt Interest | $14K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $353K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$1.3M |
$1.7M |
$-390K |
$-3.2M |
| Nov 2026 |
$1.4M |
$1.8M |
$-414K |
$-2.8M |
| Oct 2026 |
$1.4M |
$4.2M |
$-2.8M |
$-2.4M |
| Sep 2026 |
$1.3M |
$1.0M |
$252K |
$388K |
| Aug 2026 |
$0 |
$0 |
$0 |
$136K |