Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $109K |
| Matchday Revenue | $835K |
| Sponsorship | $0 |
| Merchandising | $128K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $92K |
| Transfer Amortization | $19K |
| Debt Interest | $7K |
| Loan Fees (Out) | $5K |
| Facility Maintenance | $845K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$2.3M |
$3.6M |
$-1.3M |
$-1.5M |
| Nov 2026 |
$3.3M |
$3.6M |
$-314K |
$-268K |
| Oct 2026 |
$418K |
$6.6M |
$-6.2M |
$27K |
| Sep 2026 |
$377K |
$2.1M |
$-1.7M |
$6.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$8.9M |