Income Breakdown
| TV Revenue | $250K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $62K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $519K |
| Staff Wages | $33K |
| Transfer Amortization | $0 |
| Debt Interest | $8K |
| Loan Fees (Out) | $5K |
| Facility Maintenance | $149K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$314K |
$714K |
$-400K |
$-1.1M |
| Nov 2026 |
$37K |
$702K |
$-665K |
$-735K |
| Oct 2026 |
$286K |
$1.4M |
$-1.1M |
$-70K |
| Sep 2026 |
$121K |
$595K |
$-473K |
$1.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.5M |