Income Breakdown
| TV Revenue | $484K |
| TV Placement Bonus | $237K |
| Matchday Revenue | $4K |
| Sponsorship | $60K |
| Merchandising | $817K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $39K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $924K |
| Staff Wages | $46K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $8K |
| Facility Maintenance | $427K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$1.6M |
$1.4M |
$235K |
$1.2M |
| Nov 2026 |
$1.8M |
$1.5M |
$256K |
$949K |
| Oct 2026 |
$1.7M |
$1.6M |
$102K |
$693K |
| Sep 2026 |
$1.5M |
$970K |
$493K |
$591K |
| Aug 2026 |
$0 |
$0 |
$0 |
$98K |