Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $742K |
| Matchday Revenue | $6K |
| Sponsorship | $34K |
| Merchandising | $542K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $44K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $6K |
| Facility Maintenance | $666K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$3.4M |
$2.4M |
$976K |
$5.2M |
| Oct 2026 |
$3.5M |
$3.6M |
$-76K |
$4.2M |
| Sep 2026 |
$3.5M |
$1.3M |
$2.3M |
$4.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.0M |