Income Breakdown
| TV Revenue | $79K |
| TV Placement Bonus | $37K |
| Matchday Revenue | $11K |
| Sponsorship | $9K |
| Merchandising | $155K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $573K |
| Staff Wages | $21K |
| Transfer Amortization | $0 |
| Debt Interest | $10K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $130K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$291K |
$734K |
$-443K |
$-2.5M |
| Nov 2026 |
$286K |
$762K |
$-475K |
$-2.0M |
| Oct 2026 |
$280K |
$1.5M |
$-1.3M |
$-1.5M |
| Sep 2026 |
$257K |
$765K |
$-508K |
$-279K |
| Aug 2026 |
$0 |
$0 |
$0 |
$229K |