Income Breakdown
| TV Revenue | $3.4M |
| TV Placement Bonus | $506K |
| Matchday Revenue | $30K |
| Sponsorship | $168K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $152K |
| Loan Fees (In) | $15K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $62K |
| Transfer Amortization | $323K |
| Debt Interest | $36K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $868K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$5.4M |
$4.5M |
$866K |
$-7.5M |
| Nov 2026 |
$4.5M |
$4.3M |
$154K |
$-8.7M |
| Oct 2026 |
$4.7M |
$4.0M |
$701K |
$-9.1M |
| Sep 2026 |
$6.8M |
$1.7M |
$5.0M |
$-10.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |