Income Breakdown
| TV Revenue | $620K |
| TV Placement Bonus | $51K |
| Matchday Revenue | $34K |
| Sponsorship | $53K |
| Merchandising | $906K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $26K |
| Loan Fees (In) | $14K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $428K |
| Staff Wages | $63K |
| Transfer Amortization | $23K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $494K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$1.7M |
$1.0M |
$695K |
$1.3M |
| Nov 2026 |
$1.6M |
$1.2M |
$376K |
$577K |
| Oct 2026 |
$1.6M |
$1.2M |
$464K |
$178K |
| Sep 2026 |
$1.6M |
$910K |
$711K |
$-309K |
| Aug 2026 |
$0 |
$0 |
$0 |
$163K |