Income Breakdown
| TV Revenue | $226K |
| TV Placement Bonus | $9K |
| Matchday Revenue | $16K |
| Sponsorship | $99K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $713K |
| Staff Wages | $45K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $335K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$1.5M |
$1.1M |
$447K |
$1.3M |
| Nov 2026 |
$1.6M |
$1.1M |
$462K |
$893K |
| Oct 2026 |
$1.6M |
$2.7M |
$-1.1M |
$432K |
| Sep 2026 |
$1.6M |
$831K |
$774K |
$1.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$778K |