Income Breakdown
| TV Revenue | $710K |
| TV Placement Bonus | $207K |
| Matchday Revenue | $1K |
| Sponsorship | $895 |
| Merchandising | $24K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $388K |
| Staff Wages | $20K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $181K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$944K |
$589K |
$355K |
$1.0M |
| Nov 2026 |
$834K |
$575K |
$259K |
$655K |
| Oct 2026 |
$1.0M |
$1.7M |
$-705K |
$396K |
| Sep 2026 |
$1.0M |
$428K |
$592K |
$1.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$508K |