Income Breakdown
| TV Revenue | $1.9M |
| TV Placement Bonus | $483K |
| Matchday Revenue | $15K |
| Sponsorship | $107K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $131K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $2K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.4M |
| Staff Wages | $98K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $3K |
| Facility Maintenance | $1000K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$4.2M |
$4.5M |
$-257K |
$17.4M |
| Oct 2026 |
$3.9M |
$6.7M |
$-2.8M |
$17.6M |
| Sep 2026 |
$4.2M |
$2.9M |
$1.4M |
$20.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$19.1M |