Income Breakdown
| TV Revenue | $1.5M |
| TV Placement Bonus | $539K |
| Matchday Revenue | $9K |
| Sponsorship | $22K |
| Merchandising | $604K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $49K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $1K |
| Facility Maintenance | $545K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$2.7M |
$2.1M |
$521K |
$-317K |
| Oct 2026 |
$2.6M |
$5.0M |
$-2.4M |
$-838K |
| Sep 2026 |
$2.4M |
$1.3M |
$1.1M |
$1.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$474K |