Income Breakdown
| TV Revenue | $235K |
| TV Placement Bonus | $24K |
| Matchday Revenue | $8K |
| Sponsorship | $0 |
| Merchandising | $12K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $844K |
| Staff Wages | $53K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $301K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$3.2M |
$1.2M |
$2.0M |
$8.0M |
| Nov 2026 |
$3.2M |
$1.2M |
$2.0M |
$6.0M |
| Oct 2026 |
$1.5M |
$1.4M |
$98K |
$4.1M |
| Sep 2026 |
$3.0M |
$978K |
$2.1M |
$4.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.9M |