Income Breakdown
| TV Revenue | $80K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $24K |
| Sponsorship | $8K |
| Merchandising | $297K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $276K |
| Staff Wages | $27K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $225K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$408K |
$528K |
$-120K |
$56K |
| Nov 2026 |
$420K |
$679K |
$-260K |
$176K |
| Oct 2026 |
$441K |
$452K |
$-11K |
$436K |
| Sep 2026 |
$442K |
$287K |
$155K |
$447K |
| Aug 2026 |
$0 |
$0 |
$0 |
$292K |