Income Breakdown
| TV Revenue | $129K |
| TV Placement Bonus | $77K |
| Matchday Revenue | $17K |
| Sponsorship | $5K |
| Merchandising | $64K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $2K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $267K |
| Staff Wages | $17K |
| Transfer Amortization | $770 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $133K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$294K |
$418K |
$-124K |
$137K |
| Nov 2026 |
$287K |
$433K |
$-146K |
$261K |
| Oct 2026 |
$379K |
$524K |
$-146K |
$406K |
| Sep 2026 |
$291K |
$200K |
$91K |
$551K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |