Income Breakdown
| TV Revenue | $52K |
| TV Placement Bonus | $253 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $319 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $28K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $577K |
| Staff Wages | $24K |
| Transfer Amortization | $0 |
| Debt Interest | $9K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $141K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$81K |
$750K |
$-670K |
$-1.6M |
| Nov 2026 |
$3K |
$693K |
$-690K |
$-937K |
| Oct 2026 |
$6K |
$1.1M |
$-1.1M |
$-247K |
| Sep 2026 |
$115K |
$292K |
$-177K |
$823K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |