Income Breakdown
| TV Revenue | $452K |
| TV Placement Bonus | $89K |
| Matchday Revenue | $18K |
| Sponsorship | $53K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $16K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $52K |
| Transfer Amortization | $0 |
| Debt Interest | $3K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $511K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$2.1M |
$2.5M |
$-457K |
$-1.6M |
| Nov 2026 |
$2.2M |
$3.0M |
$-757K |
$-1.1M |
| Oct 2026 |
$2.2M |
$2.7M |
$-418K |
$-336K |
| Sep 2026 |
$2.3M |
$2.4M |
$-80K |
$82K |
| Aug 2026 |
$0 |
$0 |
$0 |
$161K |