Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $104K |
| Matchday Revenue | $1.1M |
| Sponsorship | $0 |
| Merchandising | $163K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $99K |
Expense Breakdown
| Player Wages | $4.5M |
| Staff Wages | $96K |
| Transfer Amortization | $75K |
| Debt Interest | $63K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $865K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$2.6M |
$5.6M |
$-3.0M |
$-11.3M |
| Oct 2026 |
$1.6M |
$11.7M |
$-10.2M |
$-8.4M |
| Sep 2026 |
$1.1M |
$6.0M |
$-4.8M |
$1.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$10.2M |