Income Breakdown
| TV Revenue | $419K |
| TV Placement Bonus | $122K |
| Matchday Revenue | $5K |
| Sponsorship | $4K |
| Merchandising | $266K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $19K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $909K |
| Staff Wages | $33K |
| Transfer Amortization | $0 |
| Debt Interest | $13K |
| Loan Fees (Out) | $13K |
| Facility Maintenance | $279K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$834K |
$1.2M |
$-412K |
$-3.1M |
| Nov 2026 |
$758K |
$1.4M |
$-617K |
$-2.7M |
| Oct 2026 |
$830K |
$3.6M |
$-2.8M |
$-2.1M |
| Sep 2026 |
$1.2M |
$1.3M |
$-101K |
$699K |
| Aug 2026 |
$0 |
$0 |
$0 |
$800K |