Income Breakdown
| TV Revenue | $343K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $63K |
| Sponsorship | $0 |
| Merchandising | $11K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $56K |
| Transfer Amortization | $0 |
| Debt Interest | $13K |
| Loan Fees (Out) | $17K |
| Facility Maintenance | $368K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$417K |
$2.9M |
$-2.5M |
$-3.3M |
| Nov 2026 |
$402K |
$3.0M |
$-2.6M |
$-849K |
| Oct 2026 |
$480K |
$4.4M |
$-4.0M |
$1.7M |
| Sep 2026 |
$4.3M |
$1.2M |
$3.1M |
$5.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |