Income Breakdown
| TV Revenue | $463K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $86K |
| Sponsorship | $0 |
| Merchandising | $30K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $69K |
| Transfer Amortization | $16K |
| Debt Interest | $16K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $392K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$578K |
$2.2M |
$-1.6M |
$-3.1M |
| Nov 2026 |
$553K |
$2.2M |
$-1.7M |
$-1.5M |
| Oct 2026 |
$532K |
$2.9M |
$-2.3M |
$135K |
| Sep 2026 |
$516K |
$1.1M |
$-593K |
$2.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |