Income Breakdown
| TV Revenue | $425K |
| TV Placement Bonus | $36K |
| Matchday Revenue | $2K |
| Sponsorship | $4K |
| Merchandising | $181K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $59K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $574K |
| Staff Wages | $30K |
| Transfer Amortization | $0 |
| Debt Interest | $392 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $188K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$706K |
$792K |
$-85K |
$-109K |
| Nov 2026 |
$721K |
$753K |
$-32K |
$-23K |
| Oct 2026 |
$741K |
$1.4M |
$-689K |
$9K |
| Sep 2026 |
$811K |
$613K |
$198K |
$698K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |