Income Breakdown
| TV Revenue | $9K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $627 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $756K |
| Staff Wages | $20K |
| Transfer Amortization | $0 |
| Debt Interest | $26K |
| Loan Fees (Out) | $17K |
| Facility Maintenance | $121K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$9K |
$940K |
$-931K |
$-4.5M |
| Nov 2026 |
$9K |
$971K |
$-961K |
$-3.6M |
| Oct 2026 |
$220K |
$2.9M |
$-2.7M |
$-2.6M |
| Sep 2026 |
$131K |
$529K |
$-398K |
$102K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |