Income Breakdown
| TV Revenue | $81K |
| TV Placement Bonus | $20K |
| Matchday Revenue | $21K |
| Sponsorship | $9K |
| Merchandising | $406K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $411K |
| Staff Wages | $25K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $196K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$537K |
$632K |
$-95K |
$989K |
| Nov 2026 |
$547K |
$550K |
$-3K |
$1.1M |
| Oct 2026 |
$578K |
$448K |
$130K |
$1.1M |
| Sep 2026 |
$507K |
$330K |
$177K |
$957K |
| Aug 2026 |
$0 |
$0 |
$0 |
$780K |