Income Breakdown
| TV Revenue | $390K |
| TV Placement Bonus | $110K |
| Matchday Revenue | $2K |
| Sponsorship | $54K |
| Merchandising | $463K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $12K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $53K |
| Transfer Amortization | $0 |
| Debt Interest | $6K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $325K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$1.0M |
$1.6M |
$-602K |
$-1.8M |
| Nov 2026 |
$1.1M |
$1.8M |
$-711K |
$-1.2M |
| Oct 2026 |
$1.1M |
$1.6M |
$-538K |
$-487K |
| Sep 2026 |
$1.1M |
$1.2M |
$-179K |
$51K |
| Aug 2026 |
$0 |
$0 |
$0 |
$230K |