Income Breakdown
| TV Revenue | $197K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $334K |
| Sponsorship | $0 |
| Merchandising | $17K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $8K |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $61K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $327K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$555K |
$2.4M |
$-1.9M |
$2.4M |
| Nov 2026 |
$602K |
$2.6M |
$-2.0M |
$4.3M |
| Oct 2026 |
$346K |
$8.0M |
$-7.6M |
$6.2M |
| Sep 2026 |
$47K |
$2.7M |
$-2.6M |
$13.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$16.5M |