Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $109K |
| Matchday Revenue | $980K |
| Sponsorship | $0 |
| Merchandising | $128K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $42K |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $88K |
| Transfer Amortization | $0 |
| Debt Interest | $39K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $817K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$2.5M |
$3.8M |
$-1.3M |
$-7.4M |
| Nov 2026 |
$745K |
$3.4M |
$-2.7M |
$-6.0M |
| Oct 2026 |
$505K |
$5.9M |
$-5.4M |
$-3.4M |
| Sep 2026 |
$356K |
$2.2M |
$-1.8M |
$2.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |