Income Breakdown
| TV Revenue | $135K |
| TV Placement Bonus | $13K |
| Matchday Revenue | $6K |
| Sponsorship | $5K |
| Merchandising | $50K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $268K |
| Staff Wages | $13K |
| Transfer Amortization | $0 |
| Debt Interest | $5K |
| Loan Fees (Out) | $4K |
| Facility Maintenance | $120K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$210K |
$411K |
$-201K |
$-1.2M |
| Nov 2026 |
$223K |
$449K |
$-227K |
$-988K |
| Oct 2026 |
$241K |
$1.3M |
$-1.1M |
$-761K |
| Sep 2026 |
$215K |
$390K |
$-174K |
$326K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |