Income Breakdown
| TV Revenue | $1.8M |
| TV Placement Bonus | $702K |
| Matchday Revenue | $0 |
| Sponsorship | $20K |
| Merchandising | $541K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $239K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $992K |
| Staff Wages | $48K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $651K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$3.3M |
$1.7M |
$1.6M |
$5.7M |
| Nov 2026 |
$2.7M |
$1.7M |
$1.0M |
$4.1M |
| Oct 2026 |
$2.7M |
$3.0M |
$-280K |
$3.0M |
| Sep 2026 |
$2.4M |
$1.6M |
$785K |
$3.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |