Income Breakdown
| TV Revenue | $123K |
| TV Placement Bonus | $34K |
| Matchday Revenue | $2K |
| Sponsorship | $14K |
| Merchandising | $139K |
| Domestic Cup Prize | $79K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $20K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $568K |
| Staff Wages | $42K |
| Transfer Amortization | $0 |
| Debt Interest | $7K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $212K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$412K |
$829K |
$-417K |
$-1.6M |
| Nov 2026 |
$348K |
$873K |
$-526K |
$-1.2M |
| Oct 2026 |
$357K |
$1.2M |
$-890K |
$-633K |
| Sep 2026 |
$338K |
$475K |
$-137K |
$257K |
| Aug 2026 |
$0 |
$0 |
$0 |
$394K |