Income Breakdown
| TV Revenue | $81K |
| TV Placement Bonus | $10K |
| Matchday Revenue | $86K |
| Sponsorship | $7K |
| Merchandising | $560K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $423K |
| Staff Wages | $30K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $260K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$744K |
$712K |
$32K |
$847K |
| Nov 2026 |
$731K |
$678K |
$53K |
$815K |
| Oct 2026 |
$851K |
$720K |
$131K |
$761K |
| Sep 2026 |
$693K |
$418K |
$275K |
$631K |
| Aug 2026 |
$0 |
$0 |
$0 |
$356K |