Income Breakdown
| TV Revenue | $117K |
| TV Placement Bonus | $45K |
| Matchday Revenue | $239 |
| Sponsorship | $213 |
| Merchandising | $19 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $3K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $125K |
| Staff Wages | $7K |
| Transfer Amortization | $0 |
| Debt Interest | $2K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $45K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$165K |
$179K |
$-13K |
$-351K |
| Nov 2026 |
$161K |
$242K |
$-81K |
$-338K |
| Oct 2026 |
$148K |
$343K |
$-196K |
$-257K |
| Sep 2026 |
$186K |
$259K |
$-74K |
$-61K |
| Aug 2026 |
$0 |
$0 |
$0 |
$13K |