Income Breakdown
| TV Revenue | $193K |
| TV Placement Bonus | $13K |
| Matchday Revenue | $23K |
| Sponsorship | $78K |
| Merchandising | $1.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $14K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $59K |
| Transfer Amortization | $3K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $593K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$2.2M |
$2.7M |
$-419K |
$2.9M |
| Oct 2026 |
$2.3M |
$2.3M |
$12K |
$3.3M |
| Sep 2026 |
$2.3M |
$1.4M |
$927K |
$3.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |