Income Breakdown
| TV Revenue | $561K |
| TV Placement Bonus | $31K |
| Matchday Revenue | $0 |
| Sponsorship | $75K |
| Merchandising | $652K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $51K |
| Transfer Amortization | $0 |
| Debt Interest | $18K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $435K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$1.3M |
$1.9M |
$-553K |
$-3.9M |
| Oct 2026 |
$1.3M |
$5.2M |
$-3.8M |
$-3.3M |
| Sep 2026 |
$1.3M |
$1.6M |
$-276K |
$486K |
| Aug 2026 |
$0 |
$0 |
$0 |
$762K |