Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $66K |
| Sponsorship | $0 |
| Merchandising | $31K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $87K |
| Transfer Amortization | $0 |
| Debt Interest | $22K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $596K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$1.3M |
$2.6M |
$-1.3M |
$-3.8M |
| Nov 2026 |
$1.3M |
$2.6M |
$-1.3M |
$-2.5M |
| Oct 2026 |
$418K |
$4.4M |
$-4.0M |
$-1.2M |
| Sep 2026 |
$342K |
$1.3M |
$-971K |
$2.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |