Income Breakdown
| TV Revenue | $459K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $9K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $74K |
| Transfer Amortization | $0 |
| Debt Interest | $24K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $345K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$468K |
$2.1M |
$-1.6M |
$-4.1M |
| Oct 2026 |
$493K |
$4.9M |
$-4.4M |
$-2.5M |
| Sep 2026 |
$463K |
$2.4M |
$-1.9M |
$1.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |