Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $207K |
| Matchday Revenue | $8K |
| Sponsorship | $16K |
| Merchandising | $349K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $33K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $72K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $2K |
| Facility Maintenance | $511K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$1.8M |
$1.8M |
$60K |
$8.9M |
| Nov 2026 |
$1.6M |
$1.8M |
$-151K |
$8.8M |
| Oct 2026 |
$1.8M |
$5.0M |
$-3.2M |
$9.0M |
| Sep 2026 |
$11.5M |
$1.9M |
$9.6M |
$12.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |