Income Breakdown
| TV Revenue | $717K |
| TV Placement Bonus | $165K |
| Matchday Revenue | $0 |
| Sponsorship | $8K |
| Merchandising | $69K |
| 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 | $17K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $211K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$958K |
$1.2M |
$-285K |
$1.3M |
| Nov 2026 |
$961K |
$1.2M |
$-219K |
$1.6M |
| Oct 2026 |
$919K |
$2.7M |
$-1.8M |
$1.8M |
| Sep 2026 |
$4.1M |
$1.0M |
$3.1M |
$3.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |