Income Breakdown
| TV Revenue | $538K |
| TV Placement Bonus | $77K |
| Matchday Revenue | $98K |
| Sponsorship | $303K |
| Merchandising | $2.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $10K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $80K |
| Transfer Amortization | $22K |
| Debt Interest | $0 |
| Loan Fees (Out) | $7K |
| Facility Maintenance | $895K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$3.8M |
$2.9M |
$931K |
$5.3M |
| Nov 2026 |
$4.4M |
$2.9M |
$1.5M |
$4.4M |
| Oct 2026 |
$4.4M |
$6.3M |
$-2.0M |
$2.9M |
| Sep 2026 |
$7.7M |
$2.5M |
$5.1M |
$4.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$885K |