Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $14K |
| Sponsorship | $32K |
| Merchandising | $858K |
| Domestic Cup Prize | $142K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $51K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $55K |
| Facility Maintenance | $759K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$4.2M |
$2.5M |
$1.7M |
$3.5M |
| Oct 2026 |
$3.9M |
$4.5M |
$-637K |
$1.7M |
| Sep 2026 |
$3.4M |
$2.0M |
$1.4M |
$2.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |