Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $7K |
| Sponsorship | $15K |
| Merchandising | $301K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $2K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $848K |
| Staff Wages | $74K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $464K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$1.5M |
$1.4M |
$113K |
$1.4M |
| Nov 2026 |
$1.4M |
$1.4M |
$-56K |
$1.3M |
| Oct 2026 |
$1.4M |
$2.5M |
$-1.1M |
$1.4M |
| Sep 2026 |
$1.9M |
$1.4M |
$531K |
$2.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.9M |