Income Breakdown
| TV Revenue | $462K |
| TV Placement Bonus | $36K |
| Matchday Revenue | $12K |
| Sponsorship | $47K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $46K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $55K |
| Transfer Amortization | $1K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $537K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$1.7M |
$1.7M |
$-44K |
$2.7M |
| Oct 2026 |
$1.7M |
$3.5M |
$-1.7M |
$2.7M |
| Sep 2026 |
$1.9M |
$1.4M |
$502K |
$4.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$4.0M |