Income Breakdown
| TV Revenue | $140K |
| TV Placement Bonus | $39K |
| Matchday Revenue | $4K |
| Sponsorship | $59K |
| Merchandising | $688K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $41K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $786K |
| Staff Wages | $50K |
| Transfer Amortization | $0 |
| Debt Interest | $3K |
| Loan Fees (Out) | $366 |
| Facility Maintenance | $331K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$971K |
$1.2M |
$-199K |
$-1.0M |
| Nov 2026 |
$983K |
$1.4M |
$-369K |
$-808K |
| Oct 2026 |
$999K |
$1.4M |
$-366K |
$-439K |
| Sep 2026 |
$941K |
$1.0M |
$-77K |
$-73K |
| Aug 2026 |
$0 |
$0 |
$0 |
$4K |