Income Breakdown
| TV Revenue | $136K |
| TV Placement Bonus | $11K |
| Matchday Revenue | $8K |
| Sponsorship | $4K |
| Merchandising | $309K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $17K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $512K |
| Staff Wages | $31K |
| Transfer Amortization | $0 |
| Debt Interest | $3K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $230K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$486K |
$776K |
$-290K |
$-857K |
| Nov 2026 |
$489K |
$796K |
$-307K |
$-567K |
| Oct 2026 |
$493K |
$769K |
$-276K |
$-260K |
| Sep 2026 |
$559K |
$556K |
$3K |
$15K |
| Aug 2026 |
$0 |
$0 |
$0 |
$13K |