Income Breakdown
| TV Revenue | $536K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $26K |
| Sponsorship | $0 |
| Merchandising | $30K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $34K |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $85K |
| Transfer Amortization | $15K |
| Debt Interest | $18K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $354K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$626K |
$2.5M |
$-1.9M |
$-3.6M |
| Nov 2026 |
$624K |
$2.6M |
$-2.0M |
$-1.7M |
| Oct 2026 |
$689K |
$2.7M |
$-2.0M |
$293K |
| Sep 2026 |
$472K |
$1.3M |
$-778K |
$2.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |