Income Breakdown
| TV Revenue | $383K |
| TV Placement Bonus | $117K |
| Matchday Revenue | $14K |
| Sponsorship | $192K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $64K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $82K |
| Transfer Amortization | $8K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $649K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$2.4M |
$2.3M |
$88K |
$-81K |
| Oct 2026 |
$2.4M |
$3.5M |
$-1.1M |
$-176K |
| Sep 2026 |
$2.6M |
$1.7M |
$833K |
$927K |
| Aug 2026 |
$0 |
$0 |
$0 |
$570K |