Income Breakdown
| TV Revenue | $180K |
| TV Placement Bonus | $22K |
| Matchday Revenue | $9K |
| Sponsorship | $24K |
| Merchandising | $314K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $946K |
| Staff Wages | $52K |
| Transfer Amortization | $0 |
| Debt Interest | $14K |
| Loan Fees (Out) | $24K |
| Facility Maintenance | $255K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$549K |
$1.3M |
$-743K |
$-3.4M |
| Nov 2026 |
$569K |
$1.4M |
$-842K |
$-2.7M |
| Oct 2026 |
$545K |
$3.4M |
$-2.9M |
$-1.8M |
| Sep 2026 |
$833K |
$809K |
$24K |
$1.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |