Income Breakdown
| TV Revenue | $123K |
| TV Placement Bonus | $25K |
| Matchday Revenue | $552 |
| Sponsorship | $1K |
| Merchandising | $57K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $1K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $275K |
| Staff Wages | $26K |
| Transfer Amortization | $0 |
| Debt Interest | $6K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $156K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$207K |
$463K |
$-256K |
$-1.3M |
| Nov 2026 |
$206K |
$564K |
$-357K |
$-1.0M |
| Oct 2026 |
$206K |
$722K |
$-516K |
$-652K |
| Sep 2026 |
$221K |
$615K |
$-394K |
$-136K |
| Aug 2026 |
$0 |
$0 |
$0 |
$258K |