Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $633K |
| Matchday Revenue | $15K |
| Sponsorship | $60K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $37K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $51K |
| Transfer Amortization | $18K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $994K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$6.1M |
$2.6M |
$3.6M |
$7.0M |
| Oct 2026 |
$6.0M |
$6.1M |
$-25K |
$3.4M |
| Sep 2026 |
$6.2M |
$2.0M |
$4.2M |
$3.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.2M |