Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $385K |
| Sponsorship | $0 |
| Merchandising | $63K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $83K |
| Transfer Amortization | $8K |
| Debt Interest | $165 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $784K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$1.8M |
$3.7M |
$-1.9M |
$-816K |
| Oct 2026 |
$862K |
$5.6M |
$-4.7M |
$1.1M |
| Sep 2026 |
$381K |
$1.9M |
$-1.5M |
$5.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$7.6M |