Income Breakdown
| TV Revenue | $316K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $93K |
| Sponsorship | $0 |
| Merchandising | $11K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $36K |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $82K |
| Transfer Amortization | $0 |
| Debt Interest | $55K |
| Loan Fees (Out) | $2K |
| Facility Maintenance | $318K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$456K |
$3.4M |
$-2.9M |
$-9.7M |
| Nov 2026 |
$499K |
$3.3M |
$-2.8M |
$-6.8M |
| Oct 2026 |
$448K |
$6.2M |
$-5.7M |
$-4.0M |
| Sep 2026 |
$372K |
$2.4M |
$-2.1M |
$1.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |