Income Breakdown
| TV Revenue | $202K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $4K |
| Sponsorship | $0 |
| Merchandising | $12K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $35K |
| Transfer Amortization | $0 |
| Debt Interest | $32K |
| Loan Fees (Out) | $8K |
| Facility Maintenance | $338K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$219K |
$1.9M |
$-1.7M |
$-5.8M |
| Nov 2026 |
$47K |
$1.7M |
$-1.7M |
$-4.1M |
| Oct 2026 |
$216K |
$2.9M |
$-2.7M |
$-2.4M |
| Sep 2026 |
$935K |
$2.1M |
$-1.2M |
$300K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.5M |