Income Breakdown
| TV Revenue | $294K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $122K |
| Sponsorship | $0 |
| Merchandising | $41K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $93K |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $56K |
| Transfer Amortization | $0 |
| Debt Interest | $41K |
| Loan Fees (Out) | $16K |
| Facility Maintenance | $353K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$549K |
$2.7M |
$-2.2M |
$-7.1M |
| Oct 2026 |
$325K |
$6.2M |
$-5.8M |
$-4.9M |
| Sep 2026 |
$886K |
$1.9M |
$-999K |
$906K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.9M |