Income Breakdown
| TV Revenue | $1.6M |
| TV Placement Bonus | $908K |
| Matchday Revenue | $245K |
| Sponsorship | $104K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $112K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.1M |
| Staff Wages | $100K |
| Transfer Amortization | $0 |
| Debt Interest | $84K |
| Loan Fees (Out) | $53K |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$4.5M |
$4.4M |
$128K |
$-19.4M |
| Nov 2026 |
$4.2M |
$4.6M |
$-386K |
$-19.5M |
| Oct 2026 |
$4.3M |
$7.6M |
$-3.3M |
$-19.2M |
| Sep 2026 |
$4.3M |
$2.6M |
$1.7M |
$-15.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$12.7M |