Income Breakdown
| TV Revenue | $184K |
| TV Placement Bonus | $98K |
| Matchday Revenue | $2K |
| Sponsorship | $7K |
| Merchandising | $245K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $924K |
| Staff Wages | $28K |
| Transfer Amortization | $0 |
| Debt Interest | $10K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $183K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$536K |
$1.1M |
$-609K |
$-2.7M |
| Nov 2026 |
$537K |
$1.3M |
$-730K |
$-2.0M |
| Oct 2026 |
$523K |
$1.0M |
$-506K |
$-1.3M |
| Sep 2026 |
$497K |
$1.3M |
$-811K |
$-810K |
| Aug 2026 |
$0 |
$0 |
$0 |
$916 |