Income Breakdown
| TV Revenue | $634K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $19K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $50K |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $56K |
| Transfer Amortization | $0 |
| Debt Interest | $10K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $110K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$703K |
$2.0M |
$-1.3M |
$-1.6M |
| Oct 2026 |
$601K |
$2.1M |
$-1.5M |
$-348K |
| Sep 2026 |
$149K |
$1.5M |
$-1.4M |
$1.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |