Income Breakdown
| TV Revenue | $22K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $14K |
| Sponsorship | $0 |
| Merchandising | $9K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $27K |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $47K |
| Transfer Amortization | $0 |
| Debt Interest | $20K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $132K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$72K |
$1.4M |
$-1.3M |
$-3.7M |
| Oct 2026 |
$59K |
$2.8M |
$-2.8M |
$-2.4M |
| Sep 2026 |
$36K |
$710K |
$-674K |
$326K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |