Income Breakdown
| TV Revenue | $257K |
| TV Placement Bonus | $145K |
| Matchday Revenue | $4K |
| Sponsorship | $31K |
| Merchandising | $443K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $20K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $582K |
| Staff Wages | $52K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $469 |
| Facility Maintenance | $314K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$900K |
$949K |
$-49K |
$44K |
| Nov 2026 |
$883K |
$984K |
$-100K |
$93K |
| Oct 2026 |
$883K |
$1.3M |
$-459K |
$193K |
| Sep 2026 |
$938K |
$731K |
$207K |
$652K |
| Aug 2026 |
$0 |
$0 |
$0 |
$444K |