Income Breakdown
| TV Revenue | $419K |
| TV Placement Bonus | $49K |
| Matchday Revenue | $17K |
| Sponsorship | $40K |
| Merchandising | $778K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $15K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $509K |
| Staff Wages | $59K |
| Transfer Amortization | $19K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $450K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$1.3M |
$1.0M |
$280K |
$228K |
| Nov 2026 |
$1.2M |
$1.5M |
$-252K |
$-70K |
| Oct 2026 |
$1.2M |
$1.1M |
$154K |
$163K |
| Sep 2026 |
$1.2M |
$801K |
$404K |
$-10K |
| Aug 2026 |
$0 |
$0 |
$0 |
$572K |