Income Breakdown
| TV Revenue | $284K |
| TV Placement Bonus | $66K |
| Matchday Revenue | $31K |
| Sponsorship | $36K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $36K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $60K |
| Transfer Amortization | $0 |
| Debt Interest | $3K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $456K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$1.6M |
$1.7M |
$-86K |
$-1.0M |
| Nov 2026 |
$1.7M |
$1.8M |
$-125K |
$-953K |
| Oct 2026 |
$1.6M |
$3.2M |
$-1.6M |
$-828K |
| Sep 2026 |
$1.7M |
$1.4M |
$347K |
$729K |
| Aug 2026 |
$0 |
$0 |
$0 |
$382K |