Income Breakdown
| TV Revenue | $179K |
| TV Placement Bonus | $78K |
| Matchday Revenue | $11K |
| Sponsorship | $93 |
| Merchandising | $2K |
| Domestic Cup Prize | $15K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $2K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $153K |
| Staff Wages | $14K |
| Transfer Amortization | $2K |
| Debt Interest | $76 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $77K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$286K |
$246K |
$40K |
$-37K |
| Nov 2026 |
$226K |
$233K |
$-7K |
$-79K |
| Oct 2026 |
$220K |
$479K |
$-259K |
$-74K |
| Sep 2026 |
$221K |
$136K |
$85K |
$183K |
| Aug 2026 |
$0 |
$0 |
$0 |
$200K |