Income Breakdown
| TV Revenue | $4K |
| TV Placement Bonus | $417 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $245 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $5K |
Expense Breakdown
| Player Wages | $148K |
| Staff Wages | $30K |
| Transfer Amortization | $0 |
| Debt Interest | $7K |
| Loan Fees (Out) | $650 |
| Facility Maintenance | $135K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$11K |
$320K |
$-309K |
$-678K |
| Nov 2026 |
$8K |
$314K |
$-306K |
$-369K |
| Oct 2026 |
$65K |
$367K |
$-302K |
$-63K |
| Sep 2026 |
$75K |
$217K |
$-142K |
$239K |
| Aug 2026 |
$0 |
$0 |
$0 |
$381K |