Income Breakdown
| TV Revenue | $249K |
| TV Placement Bonus | $64K |
| Matchday Revenue | $34K |
| Sponsorship | $32K |
| Merchandising | $746K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $558K |
| Staff Wages | $64K |
| Transfer Amortization | $10K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $415K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$1.1M |
$1.0M |
$78K |
$722K |
| Nov 2026 |
$1.3M |
$1.2M |
$119K |
$633K |
| Oct 2026 |
$1.1M |
$1.1M |
$97K |
$505K |
| Sep 2026 |
$1.2M |
$716K |
$532K |
$398K |
| Aug 2026 |
$0 |
$0 |
$0 |
$382K |