Income Breakdown
| TV Revenue | $131K |
| TV Placement Bonus | $50K |
| Matchday Revenue | $1K |
| Sponsorship | $15K |
| Merchandising | $194K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $4K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $383K |
| Staff Wages | $38K |
| Transfer Amortization | $0 |
| Debt Interest | $3K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $201K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$395K |
$625K |
$-230K |
$-714K |
| Nov 2026 |
$377K |
$746K |
$-369K |
$-484K |
| Oct 2026 |
$395K |
$784K |
$-389K |
$-115K |
| Sep 2026 |
$446K |
$604K |
$-158K |
$274K |
| Aug 2026 |
$0 |
$0 |
$0 |
$432K |