Income Breakdown
| TV Revenue | $234K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $157K |
| Sponsorship | $0 |
| Merchandising | $41K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $149K |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $60K |
| Transfer Amortization | $0 |
| Debt Interest | $4K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $330K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$581K |
$1.5M |
$-876K |
$-773K |
| Oct 2026 |
$304K |
$2.6M |
$-2.3M |
$103K |
| Sep 2026 |
$82K |
$860K |
$-778K |
$2.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.2M |