Income Breakdown
| TV Revenue | $129K |
| TV Placement Bonus | $84K |
| Matchday Revenue | $16K |
| Sponsorship | $4K |
| Merchandising | $65K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $257K |
| Staff Wages | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $2K |
| Loan Fees (Out) | $338 |
| Facility Maintenance | $134K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$298K |
$409K |
$-111K |
$-425K |
| Nov 2026 |
$299K |
$457K |
$-158K |
$-314K |
| Oct 2026 |
$310K |
$877K |
$-567K |
$-156K |
| Sep 2026 |
$298K |
$387K |
$-89K |
$411K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |