Income Breakdown
| TV Revenue | $176K |
| TV Placement Bonus | $77K |
| Matchday Revenue | $29K |
| Sponsorship | $22K |
| Merchandising | $392K |
| Domestic Cup Prize | $110K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $4K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $608K |
| Staff Wages | $39K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $305K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$809K |
$952K |
$-143K |
$32K |
| Nov 2026 |
$724K |
$984K |
$-260K |
$175K |
| Oct 2026 |
$703K |
$975K |
$-272K |
$435K |
| Sep 2026 |
$666K |
$441K |
$224K |
$707K |
| Aug 2026 |
$0 |
$0 |
$0 |
$483K |