Income Breakdown
| TV Revenue | $586K |
| TV Placement Bonus | $34K |
| Matchday Revenue | $17K |
| Sponsorship | $56K |
| Merchandising | $555K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $7K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $657K |
| Staff Wages | $53K |
| Transfer Amortization | $0 |
| Debt Interest | $481 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $328K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$1.3M |
$1.0M |
$215K |
$-97K |
| Nov 2026 |
$1.1M |
$1.5M |
$-420K |
$-312K |
| Oct 2026 |
$1.1M |
$1.4M |
$-258K |
$108K |
| Sep 2026 |
$1.1M |
$1.2M |
$-91K |
$366K |
| Aug 2026 |
$0 |
$0 |
$0 |
$457K |