Income Breakdown
| TV Revenue | $1.6M |
| TV Placement Bonus | $339K |
| Matchday Revenue | $159K |
| Sponsorship | $102K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $91K |
| Transfer Amortization | $16K |
| Debt Interest | $0 |
| Loan Fees (Out) | $50K |
| Facility Maintenance | $853K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$3.4M |
$3.6M |
$-270K |
$4.6M |
| Oct 2026 |
$3.0M |
$5.8M |
$-2.9M |
$4.8M |
| Sep 2026 |
$3.3M |
$2.3M |
$954K |
$7.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$7.6M |