Income Breakdown
| TV Revenue | $183K |
| TV Placement Bonus | $102K |
| Matchday Revenue | $3K |
| Sponsorship | $6K |
| Merchandising | $215K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $102K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $585K |
| Staff Wages | $27K |
| Transfer Amortization | $0 |
| Debt Interest | $2K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $195K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$612K |
$809K |
$-197K |
$-582K |
| Nov 2026 |
$664K |
$930K |
$-266K |
$-385K |
| Oct 2026 |
$562K |
$834K |
$-272K |
$-118K |
| Sep 2026 |
$1.0M |
$885K |
$152K |
$154K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1K |