Income Breakdown
| TV Revenue | $909K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $42K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $75K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $121K |
| Facility Maintenance | $416K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$951K |
$3.1M |
$-2.1M |
$5.8M |
| Oct 2026 |
$482K |
$4.1M |
$-3.6M |
$7.9M |
| Sep 2026 |
$1.4M |
$2.5M |
$-1.2M |
$11.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$12.7M |