Income Breakdown
| TV Revenue | $1.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $157K |
| Sponsorship | $0 |
| Merchandising | $62K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $92K |
Expense Breakdown
| Player Wages | $2.7M |
| Staff Wages | $84K |
| Transfer Amortization | $0 |
| Debt Interest | $50K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $809K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$1.9M |
$3.7M |
$-1.8M |
$-8.5M |
| Nov 2026 |
$678K |
$3.3M |
$-2.6M |
$-6.8M |
| Oct 2026 |
$751K |
$5.9M |
$-5.2M |
$-4.2M |
| Sep 2026 |
$630K |
$2.8M |
$-2.2M |
$961K |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.2M |