Income Breakdown
| TV Revenue | $80K |
| TV Placement Bonus | $7K |
| Matchday Revenue | $41K |
| Sponsorship | $7K |
| Merchandising | $381K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $529K |
| Staff Wages | $21K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $182K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$516K |
$732K |
$-215K |
$-93K |
| Nov 2026 |
$496K |
$743K |
$-247K |
$122K |
| Oct 2026 |
$520K |
$647K |
$-126K |
$369K |
| Sep 2026 |
$526K |
$307K |
$219K |
$495K |
| Aug 2026 |
$0 |
$0 |
$0 |
$276K |