Income Breakdown
| TV Revenue | $52K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $3K |
| Sponsorship | $0 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $5K |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $49K |
| Transfer Amortization | $0 |
| Debt Interest | $43K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $204K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$62K |
$2.0M |
$-1.9M |
$-8.1M |
| Nov 2026 |
$75K |
$2.6M |
$-2.6M |
$-6.2M |
| Oct 2026 |
$84K |
$3.9M |
$-3.9M |
$-3.6M |
| Sep 2026 |
$75K |
$1.1M |
$-1.0M |
$243K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |