Income Breakdown
| TV Revenue | $185K |
| TV Placement Bonus | $71K |
| Matchday Revenue | $1K |
| Sponsorship | $7K |
| Merchandising | $291K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $31K |
| Transfer Amortization | $0 |
| Debt Interest | $9K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $167K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$556K |
$1.3M |
$-729K |
$-2.3M |
| Nov 2026 |
$547K |
$1.5M |
$-952K |
$-1.6M |
| Oct 2026 |
$524K |
$924K |
$-400K |
$-665K |
| Sep 2026 |
$503K |
$776K |
$-273K |
$-265K |
| Aug 2026 |
$0 |
$0 |
$0 |
$8K |