Income Breakdown
| TV Revenue | $196K |
| TV Placement Bonus | $115K |
| Matchday Revenue | $45K |
| Sponsorship | $85K |
| Merchandising | $2.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $16K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $55K |
| Transfer Amortization | $171K |
| Debt Interest | $35K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $656K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$3.0M |
$3.2M |
$-152K |
$-8.7M |
| Nov 2026 |
$3.0M |
$3.9M |
$-931K |
$-8.7M |
| Oct 2026 |
$3.1M |
$3.5M |
$-464K |
$-8.0M |
| Sep 2026 |
$2.8M |
$1.8M |
$995K |
$-7.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$113K |