Income Breakdown
| TV Revenue | $1.4M |
| TV Placement Bonus | $482K |
| Matchday Revenue | $0 |
| Sponsorship | $17K |
| Merchandising | $230K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $182K |
| Loan Fees (In) | $2K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $849K |
| Staff Wages | $64K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $448K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$2.3M |
$1.4M |
$939K |
$3.9M |
| Nov 2026 |
$1.8M |
$1.2M |
$526K |
$3.0M |
| Oct 2026 |
$2.1M |
$1.9M |
$202K |
$2.4M |
| Sep 2026 |
$2.0M |
$1.0M |
$976K |
$2.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |