Income Breakdown
| TV Revenue | $1.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $26K |
| Sponsorship | $0 |
| Merchandising | $8K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $494K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $61K |
| Transfer Amortization | $0 |
| Debt Interest | $18K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $339K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$2.0M |
$1.9M |
$120K |
$-1.4M |
| Nov 2026 |
$359K |
$2.2M |
$-1.9M |
$-1.5M |
| Oct 2026 |
$112K |
$2.6M |
$-2.5M |
$370K |
| Sep 2026 |
$2.1M |
$1.1M |
$979K |
$2.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.9M |