Income Breakdown
| TV Revenue | $2.2M |
| TV Placement Bonus | $510K |
| Matchday Revenue | $238K |
| Sponsorship | $35K |
| Merchandising | $786K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $1K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $46K |
| Transfer Amortization | $958 |
| Debt Interest | $0 |
| Loan Fees (Out) | $8K |
| Facility Maintenance | $741K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$3.7M |
$2.0M |
$1.7M |
$20.6M |
| Oct 2026 |
$4.7M |
$3.1M |
$1.6M |
$18.8M |
| Sep 2026 |
$4.4M |
$2.2M |
$2.2M |
$17.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$15.2M |