Income Breakdown
| TV Revenue | $83K |
| TV Placement Bonus | $10K |
| Matchday Revenue | $49K |
| Sponsorship | $110K |
| Merchandising | $891K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $727K |
| Staff Wages | $50K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $318K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$1.1M |
$1.1M |
$48K |
$1.3M |
| Nov 2026 |
$1.1M |
$1.2M |
$-30K |
$1.2M |
| Oct 2026 |
$1.2M |
$1.0M |
$206K |
$1.2M |
| Sep 2026 |
$1.2M |
$553K |
$614K |
$1.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$419K |