Income Breakdown
| TV Revenue | $81K |
| TV Placement Bonus | $7K |
| Matchday Revenue | $43K |
| Sponsorship | $9K |
| Merchandising | $434K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $439K |
| Staff Wages | $22K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $213K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$573K |
$674K |
$-101K |
$32K |
| Nov 2026 |
$590K |
$705K |
$-115K |
$134K |
| Oct 2026 |
$645K |
$763K |
$-118K |
$249K |
| Sep 2026 |
$558K |
$522K |
$36K |
$367K |
| Aug 2026 |
$0 |
$0 |
$0 |
$330K |