Income Breakdown
| TV Revenue | $1.7M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $40K |
| Sponsorship | $0 |
| Merchandising | $25K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $152K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $68K |
| Transfer Amortization | $18K |
| Debt Interest | $14K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $680K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$1.9M |
$1.8M |
$96K |
$-1.5M |
| Nov 2026 |
$1.1M |
$2.6M |
$-1.5M |
$-1.6M |
| Oct 2026 |
$375K |
$2.6M |
$-2.2M |
$-133K |
| Sep 2026 |
$636K |
$906K |
$-270K |
$2.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.2M |