Income Breakdown
| TV Revenue | $79K |
| TV Placement Bonus | $23K |
| Matchday Revenue | $7K |
| Sponsorship | $8K |
| Merchandising | $281K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $564K |
| Staff Wages | $27K |
| Transfer Amortization | $0 |
| Debt Interest | $1K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $172K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$398K |
$764K |
$-366K |
$-522K |
| Nov 2026 |
$401K |
$838K |
$-438K |
$-156K |
| Oct 2026 |
$397K |
$724K |
$-327K |
$281K |
| Sep 2026 |
$372K |
$267K |
$104K |
$609K |
| Aug 2026 |
$0 |
$0 |
$0 |
$504K |