Income Breakdown
| TV Revenue | $178K |
| TV Placement Bonus | $91K |
| Matchday Revenue | $8K |
| Sponsorship | $23K |
| Merchandising | $573K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $3K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $56K |
| Transfer Amortization | $0 |
| Debt Interest | $15K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $334K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$875K |
$1.6M |
$-697K |
$-3.6M |
| Nov 2026 |
$880K |
$1.6M |
$-766K |
$-2.9M |
| Oct 2026 |
$895K |
$3.1M |
$-2.3M |
$-2.1M |
| Sep 2026 |
$836K |
$886K |
$-51K |
$132K |
| Aug 2026 |
$0 |
$0 |
$0 |
$183K |