Income Breakdown
| TV Revenue | $175K |
| TV Placement Bonus | $87K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $15K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $276K |
| Staff Wages | $14K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $78K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$279K |
$368K |
$-89K |
$3K |
| Nov 2026 |
$276K |
$297K |
$-21K |
$92K |
| Oct 2026 |
$275K |
$277K |
$-2K |
$113K |
| Sep 2026 |
$271K |
$157K |
$114K |
$115K |
| Aug 2026 |
$0 |
$0 |
$0 |
$714 |