Income Breakdown
| TV Revenue | $950K |
| TV Placement Bonus | $95K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $45K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $85K |
| Transfer Amortization | $32K |
| Debt Interest | $0 |
| Loan Fees (Out) | $52K |
| Facility Maintenance | $371K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$1.2M |
$2.5M |
$-1.3M |
$7.6M |
| Oct 2026 |
$911K |
$3.0M |
$-2.0M |
$8.9M |
| Sep 2026 |
$1.7M |
$1.9M |
$-224K |
$10.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$12.7M |