Income Breakdown
| TV Revenue | $704K |
| TV Placement Bonus | $81K |
| Matchday Revenue | $0 |
| Sponsorship | $8K |
| Merchandising | $68K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $14K |
| Transfer Amortization | $0 |
| Debt Interest | $7K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $199K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$861K |
$1.2M |
$-375K |
$-1.6M |
| Nov 2026 |
$896K |
$1.1M |
$-236K |
$-1.2M |
| Oct 2026 |
$851K |
$2.7M |
$-1.8M |
$-942K |
| Sep 2026 |
$1.3M |
$897K |
$389K |
$889K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |