Income Breakdown
| TV Revenue | $247K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $347K |
| Sponsorship | $0 |
| Merchandising | $41K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $79K |
| Transfer Amortization | $0 |
| Debt Interest | $64K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $400K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$635K |
$2.6M |
$-2.0M |
$-11.1M |
| Nov 2026 |
$400K |
$2.8M |
$-2.4M |
$-9.1M |
| Oct 2026 |
$623K |
$8.9M |
$-8.2M |
$-6.7M |
| Sep 2026 |
$301K |
$2.6M |
$-2.3M |
$1.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |