Income Breakdown
| TV Revenue | $144K |
| TV Placement Bonus | $29K |
| Matchday Revenue | $226K |
| Sponsorship | $0 |
| Merchandising | $8K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $62K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $8K |
| Facility Maintenance | $340K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$436K |
$1.5M |
$-1.1M |
$16.9M |
| Oct 2026 |
$586K |
$2.9M |
$-2.3M |
$18.0M |
| Sep 2026 |
$16.0M |
$678K |
$15.3M |
$20.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.0M |