Income Breakdown
| TV Revenue | $1.5M |
| TV Placement Bonus | $405K |
| Matchday Revenue | $0 |
| Sponsorship | $19K |
| Merchandising | $628K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $67K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $856K |
| Staff Wages | $53K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $695K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$2.6M |
$1.6M |
$974K |
$10.6M |
| Nov 2026 |
$2.4M |
$1.6M |
$794K |
$9.6M |
| Oct 2026 |
$2.4M |
$2.3M |
$157K |
$8.8M |
| Sep 2026 |
$3.6M |
$1.3M |
$2.3M |
$8.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$6.3M |