Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $410K |
| Matchday Revenue | $50K |
| Sponsorship | $35K |
| Merchandising | $854K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $11K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $62K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $846K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$4.0M |
$2.8M |
$1.1M |
$6.9M |
| Oct 2026 |
$3.8M |
$3.4M |
$377K |
$5.8M |
| Sep 2026 |
$4.5M |
$1.6M |
$2.8M |
$5.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |