Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $71K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $103K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $1K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $502K |
| Staff Wages | $29K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $313K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$1.2M |
$844K |
$397K |
$2.5M |
| Nov 2026 |
$1.2M |
$809K |
$376K |
$2.1M |
| Oct 2026 |
$1.2M |
$1.0M |
$186K |
$1.7M |
| Sep 2026 |
$1.5M |
$721K |
$730K |
$1.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$762K |