Income Breakdown
| TV Revenue | $387K |
| TV Placement Bonus | $11K |
| Matchday Revenue | $8K |
| Sponsorship | $46K |
| Merchandising | $547K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $66K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $606K |
| Staff Wages | $52K |
| Transfer Amortization | $0 |
| Debt Interest | $4K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $383K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$1.1M |
$1.0M |
$20K |
$-910K |
| Nov 2026 |
$1.1M |
$1.1M |
$-28K |
$-930K |
| Oct 2026 |
$1.2M |
$2.4M |
$-1.2M |
$-902K |
| Sep 2026 |
$1.3M |
$1.1M |
$179K |
$288K |
| Aug 2026 |
$0 |
$0 |
$0 |
$109K |