Income Breakdown
| TV Revenue | $1.5M |
| TV Placement Bonus | $345K |
| Matchday Revenue | $0 |
| Sponsorship | $20K |
| Merchandising | $170K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $62K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $316K |
| Staff Wages | $44K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $392K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$2.1M |
$753K |
$1.4M |
$5.7M |
| Nov 2026 |
$1.9M |
$732K |
$1.1M |
$4.4M |
| Oct 2026 |
$1.9M |
$1.1M |
$760K |
$3.2M |
| Sep 2026 |
$1.6M |
$516K |
$1.0M |
$2.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.5M |