Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $840K |
| Matchday Revenue | $0 |
| Sponsorship | $108K |
| Merchandising | $1.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $302K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $77K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $2K |
| Facility Maintenance | $857K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$4.6M |
$4.2M |
$453K |
$9.8M |
| Oct 2026 |
$4.0M |
$2.9M |
$1.1M |
$9.4M |
| Sep 2026 |
$3.8M |
$1.8M |
$1.9M |
$8.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$6.3M |