Income Breakdown
| TV Revenue | $22K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $2K |
| Sponsorship | $0 |
| Merchandising | $9K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $9K |
Expense Breakdown
| Player Wages | $819K |
| Staff Wages | $42K |
| Transfer Amortization | $0 |
| Debt Interest | $26K |
| Loan Fees (Out) | $5K |
| Facility Maintenance | $100K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$41K |
$990K |
$-950K |
$-4.5M |
| Nov 2026 |
$46K |
$1.1M |
$-1.0M |
$-3.5M |
| Oct 2026 |
$42K |
$2.3M |
$-2.3M |
$-2.5M |
| Sep 2026 |
$87K |
$745K |
$-658K |
$-226K |
| Aug 2026 |
$0 |
$0 |
$0 |
$432K |