Income Breakdown
| TV Revenue | $44K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $3K |
| Sponsorship | $0 |
| Merchandising | $1K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $787K |
| Staff Wages | $30K |
| Transfer Amortization | $0 |
| Debt Interest | $24K |
| Loan Fees (Out) | $4K |
| Facility Maintenance | $162K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$48K |
$1.0M |
$-959K |
$-4.2M |
| Nov 2026 |
$55K |
$1.1M |
$-1.0M |
$-3.2M |
| Oct 2026 |
$57K |
$2.3M |
$-2.3M |
$-2.2M |
| Sep 2026 |
$323K |
$775K |
$-452K |
$56K |
| Aug 2026 |
$0 |
$0 |
$0 |
$508K |