Income Breakdown
| TV Revenue | $182K |
| TV Placement Bonus | $31K |
| Matchday Revenue | $735 |
| Sponsorship | $6K |
| Merchandising | $151K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $715K |
| Staff Wages | $24K |
| Transfer Amortization | $0 |
| Debt Interest | $7K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $112K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$370K |
$858K |
$-487K |
$-1.8M |
| Nov 2026 |
$364K |
$983K |
$-619K |
$-1.4M |
| Oct 2026 |
$389K |
$839K |
$-450K |
$-743K |
| Sep 2026 |
$375K |
$669K |
$-294K |
$-293K |
| Aug 2026 |
$0 |
$0 |
$0 |
$555 |