Income Breakdown
| TV Revenue | $244K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $342K |
| Sponsorship | $0 |
| Merchandising | $43K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $104K |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $53K |
| Transfer Amortization | $0 |
| Debt Interest | $38K |
| Loan Fees (Out) | $76K |
| Facility Maintenance | $369K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$733K |
$3.1M |
$-2.4M |
$-7.3M |
| Nov 2026 |
$277K |
$3.0M |
$-2.7M |
$-4.9M |
| Oct 2026 |
$502K |
$5.9M |
$-5.4M |
$-2.2M |
| Sep 2026 |
$1.9M |
$2.5M |
$-618K |
$3.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |