Income Breakdown
| TV Revenue | $49K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $22K |
| Sponsorship | $0 |
| Merchandising | $9K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.0M |
| Staff Wages | $50K |
| Transfer Amortization | $0 |
| Debt Interest | $66K |
| Loan Fees (Out) | $22K |
| Facility Maintenance | $207K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$79K |
$3.4M |
$-3.3M |
$-12.3M |
| Nov 2026 |
$101K |
$3.4M |
$-3.3M |
$-9.0M |
| Oct 2026 |
$59K |
$7.8M |
$-7.8M |
$-5.7M |
| Sep 2026 |
$319K |
$2.1M |
$-1.8M |
$2.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |