Income Breakdown
| TV Revenue | $252K |
| TV Placement Bonus | $143K |
| Matchday Revenue | $0 |
| Sponsorship | $30K |
| Merchandising | $432K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $674K |
| Staff Wages | $47K |
| Transfer Amortization | $0 |
| Debt Interest | $4K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $305K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$857K |
$1.0M |
$-172K |
$-770K |
| Nov 2026 |
$851K |
$1.0M |
$-176K |
$-599K |
| Oct 2026 |
$865K |
$1.6M |
$-781K |
$-423K |
| Sep 2026 |
$808K |
$894K |
$-86K |
$359K |
| Aug 2026 |
$0 |
$0 |
$0 |
$444K |