Income Breakdown
| TV Revenue | $176K |
| TV Placement Bonus | $29K |
| Matchday Revenue | $1K |
| Sponsorship | $22K |
| Merchandising | $182K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $38K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $798K |
| Staff Wages | $36K |
| Transfer Amortization | $0 |
| Debt Interest | $15K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $239K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$448K |
$1.1M |
$-640K |
$-3.5M |
| Nov 2026 |
$450K |
$1.2M |
$-738K |
$-2.9M |
| Oct 2026 |
$449K |
$2.9M |
$-2.5M |
$-2.1M |
| Sep 2026 |
$475K |
$634K |
$-159K |
$349K |
| Aug 2026 |
$0 |
$0 |
$0 |
$508K |