Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $162K |
| Sponsorship | $0 |
| Merchandising | $36K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $73K |
| Transfer Amortization | $21K |
| Debt Interest | $9K |
| Loan Fees (Out) | $20K |
| Facility Maintenance | $813K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$1.5M |
$3.0M |
$-1.5M |
$-1.8M |
| Nov 2026 |
$433K |
$2.8M |
$-2.4M |
$-252K |
| Oct 2026 |
$446K |
$3.7M |
$-3.3M |
$2.1M |
| Sep 2026 |
$589K |
$1.8M |
$-1.2M |
$5.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$7.6M |