Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $499K |
| Matchday Revenue | $68K |
| Sponsorship | $175K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $98K |
| Transfer Amortization | $9K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$4.9M |
$2.1M |
$2.8M |
$14.1M |
| Oct 2026 |
$4.8M |
$2.3M |
$2.5M |
$11.3M |
| Sep 2026 |
$9.6M |
$1.6M |
$8.0M |
$8.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |