Income Breakdown
| TV Revenue | $1.6M |
| TV Placement Bonus | $163K |
| Matchday Revenue | $205K |
| Sponsorship | $0 |
| Merchandising | $62K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $27K |
Expense Breakdown
| Player Wages | $3.5M |
| Staff Wages | $87K |
| Transfer Amortization | $8K |
| Debt Interest | $29K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $869K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$2.3M |
$4.5M |
$-2.3M |
$-5.5M |
| Oct 2026 |
$649K |
$6.7M |
$-6.1M |
$-3.3M |
| Sep 2026 |
$1.8M |
$2.5M |
$-639K |
$2.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |