Income Breakdown
| TV Revenue | $326K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $56K |
| Sponsorship | $0 |
| Merchandising | $17K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $15K |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $77K |
| Transfer Amortization | $0 |
| Debt Interest | $41K |
| Loan Fees (Out) | $132K |
| Facility Maintenance | $385K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$414K |
$3.9M |
$-3.5M |
$-7.8M |
| Nov 2026 |
$427K |
$3.9M |
$-3.4M |
$-4.4M |
| Oct 2026 |
$661K |
$7.7M |
$-7.1M |
$-911K |
| Sep 2026 |
$1.7M |
$3.2M |
$-1.5M |
$6.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$7.6M |