Income Breakdown
| TV Revenue | $190K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $1K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $69K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $984K |
| Staff Wages | $42K |
| Transfer Amortization | $0 |
| Debt Interest | $30K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $169K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$260K |
$1.2M |
$-965K |
$-4.9M |
| Nov 2026 |
$107K |
$1.2M |
$-1.1M |
$-3.9M |
| Oct 2026 |
$299K |
$3.1M |
$-2.8M |
$-2.8M |
| Sep 2026 |
$349K |
$1.3M |
$-997K |
$19K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |