Income Breakdown
| TV Revenue | $86K |
| TV Placement Bonus | $2K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $625 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $44K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $452K |
| Staff Wages | $26K |
| Transfer Amortization | $229 |
| Debt Interest | $20K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $128K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$136K |
$627K |
$-491K |
$-3.3M |
| Nov 2026 |
$33K |
$623K |
$-590K |
$-2.8M |
| Oct 2026 |
$35K |
$2.2M |
$-2.2M |
$-2.2M |
| Sep 2026 |
$70K |
$602K |
$-532K |
$-44K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |