Income Breakdown
| TV Revenue | $80K |
| TV Placement Bonus | $20K |
| Matchday Revenue | $29K |
| Sponsorship | $9K |
| Merchandising | $275K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $616K |
| Staff Wages | $27K |
| Transfer Amortization | $0 |
| Debt Interest | $5K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $174K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$412K |
$822K |
$-410K |
$-1.3M |
| Nov 2026 |
$401K |
$855K |
$-454K |
$-914K |
| Oct 2026 |
$414K |
$1.1M |
$-702K |
$-460K |
| Sep 2026 |
$396K |
$434K |
$-38K |
$241K |
| Aug 2026 |
$0 |
$0 |
$0 |
$279K |