Income Breakdown
| TV Revenue | $708K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $3K |
| Sponsorship | $784 |
| Merchandising | $40K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $336K |
| Staff Wages | $19K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $166K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$752K |
$521K |
$230K |
$2.0M |
| Nov 2026 |
$769K |
$534K |
$235K |
$1.7M |
| Oct 2026 |
$980K |
$1.1M |
$-125K |
$1.5M |
| Sep 2026 |
$761K |
$410K |
$351K |
$1.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |