Income Breakdown
| TV Revenue | $398K |
| TV Placement Bonus | $40K |
| Matchday Revenue | $47K |
| Sponsorship | $0 |
| Merchandising | $18K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $44K |
| Transfer Amortization | $0 |
| Debt Interest | $48K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $566K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$542K |
$2.5M |
$-1.9M |
$-8.3M |
| Nov 2026 |
$36K |
$2.2M |
$-2.1M |
$-6.4M |
| Oct 2026 |
$27K |
$4.4M |
$-4.4M |
$-4.2M |
| Sep 2026 |
$19K |
$1.4M |
$-1.4M |
$155K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.5M |