Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $466K |
| Matchday Revenue | $17K |
| Sponsorship | $68K |
| Merchandising | $735K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $180 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $92K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $11K |
| Facility Maintenance | $704K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$2.4M |
$2.2M |
$256K |
$6.3M |
| Oct 2026 |
$2.3M |
$4.3M |
$-2.1M |
$6.0M |
| Sep 2026 |
$6.3M |
$2.0M |
$4.3M |
$8.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |