Income Breakdown
| TV Revenue | $439K |
| TV Placement Bonus | $52K |
| Matchday Revenue | $10K |
| Sponsorship | $53K |
| Merchandising | $903K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $26K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $916K |
| Staff Wages | $64K |
| Transfer Amortization | $0 |
| Debt Interest | $611 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $427K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$1.5M |
$1.4M |
$74K |
$-475K |
| Nov 2026 |
$1.6M |
$1.5M |
$99K |
$-550K |
| Oct 2026 |
$1.6M |
$1.9M |
$-313K |
$-648K |
| Sep 2026 |
$1.5M |
$2.4M |
$-884K |
$-336K |
| Aug 2026 |
$0 |
$0 |
$0 |
$549K |