Income Breakdown
| TV Revenue | $454K |
| TV Placement Bonus | $148K |
| Matchday Revenue | $57K |
| Sponsorship | $58K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $54K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $65K |
| Transfer Amortization | $0 |
| Debt Interest | $6K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $570K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$2.4M |
$2.5M |
$-116K |
$-2.0M |
| Nov 2026 |
$2.2M |
$2.8M |
$-541K |
$-1.9M |
| Oct 2026 |
$2.3M |
$4.7M |
$-2.3M |
$-1.3M |
| Sep 2026 |
$2.4M |
$2.2M |
$224K |
$994K |
| Aug 2026 |
$0 |
$0 |
$0 |
$770K |