Income Breakdown
| TV Revenue | $211K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $15K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $66K |
| Transfer Amortization | $0 |
| Debt Interest | $27K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $329K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$225K |
$1.5M |
$-1.3M |
$-4.5M |
| Nov 2026 |
$223K |
$1.5M |
$-1.3M |
$-3.2M |
| Oct 2026 |
$267K |
$3.6M |
$-3.3M |
$-2.0M |
| Sep 2026 |
$45K |
$1.2M |
$-1.2M |
$1.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |