Income Breakdown
| TV Revenue | $159K |
| TV Placement Bonus | $2K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $1K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $76K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $494K |
| Staff Wages | $33K |
| Transfer Amortization | $0 |
| Debt Interest | $6K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $139K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$241K |
$672K |
$-431K |
$-877K |
| Nov 2026 |
$28K |
$615K |
$-587K |
$-446K |
| Oct 2026 |
$768K |
$1.1M |
$-286K |
$141K |
| Sep 2026 |
$65K |
$401K |
$-335K |
$427K |
| Aug 2026 |
$0 |
$0 |
$0 |
$762K |