Income Breakdown
| TV Revenue | $96K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $145K |
| Sponsorship | $0 |
| Merchandising | $6K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $135K |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $46K |
| Transfer Amortization | $0 |
| Debt Interest | $20K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $202K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$382K |
$2.4M |
$-2.1M |
$-3.4M |
| Oct 2026 |
$396K |
$3.7M |
$-3.3M |
$-1.3M |
| Sep 2026 |
$1.3M |
$1.2M |
$107K |
$2.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.9M |