Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $35K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $90K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $66K |
| Facility Maintenance | $420K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$1.4M |
$2.3M |
$-941K |
$7.7M |
| Oct 2026 |
$500K |
$4.1M |
$-3.6M |
$8.7M |
| Sep 2026 |
$1.2M |
$1.6M |
$-407K |
$12.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$12.7M |