Income Breakdown
| TV Revenue | $382K |
| TV Placement Bonus | $63K |
| Matchday Revenue | $652 |
| Sponsorship | $4K |
| Merchandising | $254K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $17K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $530K |
| Staff Wages | $31K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $5K |
| Facility Maintenance | $230K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$720K |
$796K |
$-76K |
$51K |
| Nov 2026 |
$741K |
$887K |
$-146K |
$127K |
| Oct 2026 |
$781K |
$938K |
$-157K |
$273K |
| Sep 2026 |
$965K |
$706K |
$259K |
$429K |
| Aug 2026 |
$0 |
$0 |
$0 |
$170K |