Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $27K |
| Sponsorship | $0 |
| Merchandising | $27K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $8K |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $45K |
| Transfer Amortization | $0 |
| Debt Interest | $23K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $724K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$1.3M |
$2.8M |
$-1.5M |
$-4.4M |
| Nov 2026 |
$449K |
$2.5M |
$-2.1M |
$-2.9M |
| Oct 2026 |
$473K |
$3.4M |
$-3.0M |
$-811K |
| Sep 2026 |
$74K |
$1.9M |
$-1.8M |
$2.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$4.0M |