Income Breakdown
| TV Revenue | $633K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $58K |
| Sponsorship | $0 |
| Merchandising | $21K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.7M |
| Staff Wages | $106K |
| Transfer Amortization | $0 |
| Debt Interest | $5K |
| Loan Fees (Out) | $28K |
| Facility Maintenance | $622K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$712K |
$4.4M |
$-3.7M |
$-1.6M |
| Nov 2026 |
$270K |
$4.6M |
$-4.4M |
$2.1M |
| Oct 2026 |
$310K |
$8.4M |
$-8.1M |
$6.5M |
| Sep 2026 |
$4.9M |
$3.0M |
$1.9M |
$14.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$12.7M |