Income Breakdown
| TV Revenue | $381K |
| TV Placement Bonus | $79K |
| Matchday Revenue | $588 |
| Sponsorship | $4K |
| Merchandising | $248K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $8K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $698K |
| Staff Wages | $27K |
| Transfer Amortization | $0 |
| Debt Interest | $2K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $250K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$720K |
$977K |
$-257K |
$-749K |
| Nov 2026 |
$688K |
$1.0M |
$-338K |
$-493K |
| Oct 2026 |
$692K |
$1.2M |
$-465K |
$-155K |
| Sep 2026 |
$874K |
$843K |
$31K |
$311K |
| Aug 2026 |
$0 |
$0 |
$0 |
$279K |