Income Breakdown
| TV Revenue | $335K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $10K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $65K |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $74K |
| Transfer Amortization | $21K |
| Debt Interest | $7K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $115K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$410K |
$1.8M |
$-1.4M |
$-1.3M |
| Oct 2026 |
$420K |
$3.1M |
$-2.7M |
$72K |
| Sep 2026 |
$544K |
$1.3M |
$-731K |
$2.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$4.4M |