Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $209K |
| Matchday Revenue | $382K |
| Sponsorship | $0 |
| Merchandising | $122K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $68K |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $52K |
| Transfer Amortization | $0 |
| Debt Interest | $30K |
| Loan Fees (Out) | $72K |
| Facility Maintenance | $790K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$2.0M |
$3.5M |
$-1.5M |
$-5.6M |
| Oct 2026 |
$810K |
$8.1M |
$-7.3M |
$-4.0M |
| Sep 2026 |
$4.2M |
$2.9M |
$1.3M |
$3.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.9M |