Income Breakdown
| TV Revenue | $171K |
| TV Placement Bonus | $86K |
| Matchday Revenue | $5K |
| Sponsorship | $21K |
| Merchandising | $191K |
| Domestic Cup Prize | $110K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $4K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $587K |
| Staff Wages | $28K |
| Transfer Amortization | $0 |
| Debt Interest | $1K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $194K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$589K |
$810K |
$-221K |
$-474K |
| Nov 2026 |
$452K |
$844K |
$-393K |
$-253K |
| Oct 2026 |
$431K |
$773K |
$-342K |
$139K |
| Sep 2026 |
$425K |
$324K |
$100K |
$481K |
| Aug 2026 |
$0 |
$0 |
$0 |
$381K |