Income Breakdown
| TV Revenue | $573K |
| TV Placement Bonus | $283K |
| Matchday Revenue | $41K |
| Sponsorship | $678 |
| Merchandising | $41K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $35K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $393K |
| Staff Wages | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $210K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$974K |
$619K |
$354K |
$679K |
| Nov 2026 |
$905K |
$636K |
$270K |
$324K |
| Oct 2026 |
$904K |
$1.4M |
$-493K |
$55K |
| Sep 2026 |
$764K |
$616K |
$147K |
$547K |
| Aug 2026 |
$0 |
$0 |
$0 |
$400K |