Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $247K |
| Matchday Revenue | $19K |
| Sponsorship | $33K |
| Merchandising | $548K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $71K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $57K |
| Transfer Amortization | $7K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $600K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$3.0M |
$1.8M |
$1.2M |
$6.1M |
| Oct 2026 |
$3.0M |
$1.9M |
$1.1M |
$4.9M |
| Sep 2026 |
$3.4M |
$1.3M |
$2.1M |
$3.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.0M |