Income Breakdown
| TV Revenue | $81K |
| TV Placement Bonus | $30K |
| Matchday Revenue | $43K |
| Sponsorship | $10K |
| Merchandising | $578K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $808K |
| Staff Wages | $25K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $226K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$742K |
$1.1M |
$-316K |
$-91K |
| Nov 2026 |
$715K |
$940K |
$-225K |
$225K |
| Oct 2026 |
$735K |
$773K |
$-38K |
$450K |
| Sep 2026 |
$698K |
$485K |
$213K |
$489K |
| Aug 2026 |
$0 |
$0 |
$0 |
$276K |