Income Breakdown
| TV Revenue | $84K |
| TV Placement Bonus | $11K |
| Matchday Revenue | $841 |
| Sponsorship | $143 |
| Merchandising | $9K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $136K |
| Staff Wages | $20K |
| Transfer Amortization | $0 |
| Debt Interest | $2K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $71K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$105K |
$229K |
$-123K |
$-476K |
| Nov 2026 |
$115K |
$200K |
$-84K |
$-353K |
| Oct 2026 |
$113K |
$388K |
$-275K |
$-269K |
| Sep 2026 |
$104K |
$126K |
$-22K |
$6K |
| Aug 2026 |
$0 |
$0 |
$0 |
$28K |