Income Breakdown
| TV Revenue | $116K |
| TV Placement Bonus | $33K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $23K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $549 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $128K |
| Staff Wages | $21K |
| Transfer Amortization | $729 |
| Debt Interest | $2K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $102K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$174K |
$254K |
$-81K |
$-460K |
| Nov 2026 |
$172K |
$253K |
$-81K |
$-380K |
| Oct 2026 |
$171K |
$423K |
$-252K |
$-300K |
| Sep 2026 |
$173K |
$217K |
$-44K |
$-49K |
| Aug 2026 |
$0 |
$0 |
$0 |
$32K |