Income Breakdown
| TV Revenue | $53K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $24K |
| Sponsorship | $0 |
| Merchandising | $8K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $78K |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $63K |
| Transfer Amortization | $0 |
| Debt Interest | $59K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $178K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$163K |
$2.4M |
$-2.3M |
$-10.4M |
| Oct 2026 |
$174K |
$7.9M |
$-7.7M |
$-8.2M |
| Sep 2026 |
$95K |
$1.8M |
$-1.7M |
$-470K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |