Income Breakdown
| TV Revenue | $75K |
| TV Placement Bonus | $31K |
| Matchday Revenue | $322K |
| Sponsorship | $91K |
| Merchandising | $2.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $70K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $46K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $729K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$3.4M |
$2.4M |
$992K |
$1.3M |
| Oct 2026 |
$3.3M |
$4.4M |
$-1.1M |
$289K |
| Sep 2026 |
$3.0M |
$1.8M |
$1.2M |
$1.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$160K |