Income Breakdown
| TV Revenue | $181K |
| TV Placement Bonus | $51K |
| Matchday Revenue | $16K |
| Sponsorship | $22K |
| Merchandising | $371K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $14K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $47K |
| Transfer Amortization | $0 |
| Debt Interest | $18K |
| Loan Fees (Out) | $12K |
| Facility Maintenance | $324K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$655K |
$1.4M |
$-792K |
$-4.2M |
| Nov 2026 |
$658K |
$1.5M |
$-860K |
$-3.4M |
| Oct 2026 |
$635K |
$4.1M |
$-3.5M |
$-2.5M |
| Sep 2026 |
$826K |
$1.1M |
$-316K |
$954K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |