Income Breakdown
| TV Revenue | $80K |
| TV Placement Bonus | $47K |
| Matchday Revenue | $11K |
| Sponsorship | $9K |
| Merchandising | $380K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $549K |
| Staff Wages | $26K |
| Transfer Amortization | $0 |
| Debt Interest | $6K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $178K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$528K |
$758K |
$-230K |
$-1.4M |
| Nov 2026 |
$518K |
$888K |
$-370K |
$-1.2M |
| Oct 2026 |
$497K |
$1.4M |
$-930K |
$-824K |
| Sep 2026 |
$452K |
$651K |
$-199K |
$106K |
| Aug 2026 |
$0 |
$0 |
$0 |
$305K |