Income Breakdown
| TV Revenue | $711K |
| TV Placement Bonus | $353K |
| Matchday Revenue | $7K |
| Sponsorship | $8K |
| Merchandising | $79K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $17K |
| Transfer Amortization | $0 |
| Debt Interest | $11K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $237K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$1.2M |
$1.6M |
$-446K |
$-2.6M |
| Nov 2026 |
$1.2M |
$1.7M |
$-522K |
$-2.1M |
| Oct 2026 |
$1.3M |
$4.3M |
$-3.1M |
$-1.6M |
| Sep 2026 |
$2.1M |
$1.1M |
$980K |
$1.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |