Income Breakdown
| TV Revenue | $258K |
| TV Placement Bonus | $26K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $14K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $27K |
Expense Breakdown
| Player Wages | $860K |
| Staff Wages | $54K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $18K |
| Facility Maintenance | $214K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$350K |
$1.1M |
$-796K |
$2.7M |
| Oct 2026 |
$289K |
$1.5M |
$-1.2M |
$3.5M |
| Sep 2026 |
$575K |
$844K |
$-270K |
$4.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.0M |