Income Breakdown
| TV Revenue | $3.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $927K |
| Sponsorship | $0 |
| Merchandising | $172K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $82K |
Expense Breakdown
| Player Wages | $4.7M |
| Staff Wages | $100K |
| Transfer Amortization | $162K |
| Debt Interest | $0 |
| Loan Fees (Out) | $44K |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$4.7M |
$6.6M |
$-2.0M |
$7.8M |
| Nov 2026 |
$2.4M |
$5.9M |
$-3.5M |
$9.6M |
| Oct 2026 |
$2.5M |
$15.7M |
$-13.1M |
$12.9M |
| Sep 2026 |
$4.5M |
$3.9M |
$687K |
$25.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$33.0M |