Income Breakdown
| TV Revenue | $205K |
| TV Placement Bonus | $65K |
| Matchday Revenue | $0 |
| Sponsorship | $2K |
| Merchandising | $126K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $21K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $538K |
| Staff Wages | $30K |
| Transfer Amortization | $0 |
| Debt Interest | $5K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $189K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$419K |
$762K |
$-343K |
$-1.0M |
| Nov 2026 |
$348K |
$728K |
$-381K |
$-696K |
| Oct 2026 |
$346K |
$969K |
$-623K |
$-315K |
| Sep 2026 |
$495K |
$531K |
$-35K |
$308K |
| Aug 2026 |
$0 |
$0 |
$0 |
$343K |