Income Breakdown
| TV Revenue | $182K |
| TV Placement Bonus | $108K |
| Matchday Revenue | $21K |
| Sponsorship | $470 |
| Merchandising | $5K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $789 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $207K |
| Staff Wages | $18K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $98K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$318K |
$323K |
$-6K |
$669K |
| Nov 2026 |
$302K |
$292K |
$9K |
$675K |
| Oct 2026 |
$294K |
$276K |
$18K |
$665K |
| Sep 2026 |
$295K |
$148K |
$147K |
$647K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |