Income Breakdown
| TV Revenue | $356K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $11K |
| Sponsorship | $0 |
| Merchandising | $11K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $4K |
Expense Breakdown
| Player Wages | $2.7M |
| Staff Wages | $56K |
| Transfer Amortization | $520 |
| Debt Interest | $57K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $302K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$382K |
$3.1M |
$-2.7M |
$-10.5M |
| Nov 2026 |
$415K |
$3.0M |
$-2.5M |
$-7.8M |
| Oct 2026 |
$85K |
$5.3M |
$-5.2M |
$-5.2M |
| Sep 2026 |
$71K |
$1.6M |
$-1.6M |
$-70K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.5M |