Income Breakdown
| TV Revenue | $984K |
| TV Placement Bonus | $194K |
| Matchday Revenue | $73K |
| Sponsorship | $1K |
| Merchandising | $39K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $8K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $376K |
| Staff Wages | $15K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $232K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$1.3M |
$623K |
$676K |
$3.0M |
| Nov 2026 |
$1.2M |
$664K |
$528K |
$2.3M |
| Oct 2026 |
$1.2M |
$565K |
$600K |
$1.8M |
| Sep 2026 |
$1.1M |
$279K |
$868K |
$1.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$300K |