Income Breakdown
| TV Revenue | $124K |
| TV Placement Bonus | $12K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $12K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $68K |
Expense Breakdown
| Player Wages | $609K |
| Staff Wages | $42K |
| Transfer Amortization | $0 |
| Debt Interest | $5K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $125K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$228K |
$782K |
$-553K |
$-873K |
| Oct 2026 |
$111K |
$964K |
$-852K |
$-320K |
| Sep 2026 |
$70K |
$807K |
$-737K |
$533K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |