Income Breakdown
| TV Revenue | $36K |
| TV Placement Bonus | $4K |
| Matchday Revenue | $13K |
| Sponsorship | $0 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $29K |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $51K |
| Transfer Amortization | $0 |
| Debt Interest | $44K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $174K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$86K |
$1.8M |
$-1.7M |
$-7.6M |
| Nov 2026 |
$84K |
$1.8M |
$-1.7M |
$-6.0M |
| Oct 2026 |
$86K |
$4.5M |
$-4.4M |
$-4.2M |
| Sep 2026 |
$440K |
$1.3M |
$-851K |
$149K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |