Income Breakdown
| TV Revenue | $950K |
| TV Placement Bonus | $0 |
| 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 | $1.7M |
| Staff Wages | $78K |
| Transfer Amortization | $4K |
| Debt Interest | $0 |
| Loan Fees (Out) | $101K |
| Facility Maintenance | $372K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$996K |
$2.3M |
$-1.3M |
$1.6M |
| Oct 2026 |
$286K |
$3.5M |
$-3.2M |
$2.9M |
| Sep 2026 |
$401K |
$1.8M |
$-1.4M |
$6.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$7.6M |