Income Breakdown
| TV Revenue | $231K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $685K |
| Sponsorship | $0 |
| Merchandising | $54K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $88K |
| Transfer Amortization | $9K |
| Debt Interest | $22K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $481K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$970K |
$3.2M |
$-2.2M |
$-3.9M |
| Nov 2026 |
$1.1M |
$3.1M |
$-2.1M |
$-1.7M |
| Oct 2026 |
$601K |
$5.3M |
$-4.7M |
$337K |
| Sep 2026 |
$265K |
$1.2M |
$-936K |
$5.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$6.3M |