Income Breakdown
| TV Revenue | $116K |
| TV Placement Bonus | $8K |
| Matchday Revenue | $841 |
| Sponsorship | $195 |
| Merchandising | $13K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $212 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $486K |
| Staff Wages | $19K |
| Transfer Amortization | $0 |
| Debt Interest | $6K |
| Loan Fees (Out) | $60 |
| Facility Maintenance | $80K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$138K |
$590K |
$-452K |
$-1.5M |
| Nov 2026 |
$140K |
$651K |
$-510K |
$-1.1M |
| Oct 2026 |
$155K |
$688K |
$-532K |
$-540K |
| Sep 2026 |
$127K |
$312K |
$-185K |
$-7K |
| Aug 2026 |
$0 |
$0 |
$0 |
$178K |