Income Breakdown
| TV Revenue | $194K |
| TV Placement Bonus | $63K |
| Matchday Revenue | $13K |
| Sponsorship | $78K |
| Merchandising | $2.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $27K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $64K |
| Transfer Amortization | $17K |
| Debt Interest | $3K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $649K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$2.6M |
$2.9M |
$-283K |
$-1.5M |
| Oct 2026 |
$2.6M |
$4.4M |
$-1.8M |
$-1.2M |
| Sep 2026 |
$2.6M |
$1.3M |
$1.2M |
$557K |
| Aug 2026 |
$0 |
$0 |
$0 |
$136K |