Income Breakdown
| TV Revenue | $384K |
| TV Placement Bonus | $95K |
| Matchday Revenue | $2K |
| Sponsorship | $50K |
| Merchandising | $304K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $13K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $586K |
| Staff Wages | $47K |
| Transfer Amortization | $0 |
| Debt Interest | $1K |
| Loan Fees (Out) | $992 |
| Facility Maintenance | $305K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$847K |
$940K |
$-93K |
$-437K |
| Nov 2026 |
$872K |
$945K |
$-73K |
$-344K |
| Oct 2026 |
$893K |
$1.4M |
$-489K |
$-270K |
| Sep 2026 |
$834K |
$878K |
$-44K |
$219K |
| Aug 2026 |
$0 |
$0 |
$0 |
$263K |