Income Breakdown
| TV Revenue | $61K |
| TV Placement Bonus | $6K |
| Matchday Revenue | $70K |
| Sponsorship | $0 |
| Merchandising | $3K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $982K |
| Staff Wages | $24K |
| Transfer Amortization | $0 |
| Debt Interest | $26K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $187K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$146K |
$1.2M |
$-1.1M |
$-4.4M |
| Oct 2026 |
$216K |
$4.4M |
$-4.2M |
$-3.3M |
| Sep 2026 |
$732K |
$593K |
$140K |
$902K |
| Aug 2026 |
$0 |
$0 |
$0 |
$762K |