Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $24K |
| Sponsorship | $0 |
| Merchandising | $8K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $390K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $50K |
| Transfer Amortization | $0 |
| Debt Interest | $39K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $339K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$1.8M |
$1.9M |
$-96K |
$-5.1M |
| Nov 2026 |
$67K |
$2.1M |
$-2.1M |
$-5.1M |
| Oct 2026 |
$57K |
$3.6M |
$-3.5M |
$-3.0M |
| Sep 2026 |
$658K |
$1.4M |
$-729K |
$541K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |