Income Breakdown
| TV Revenue | $383K |
| TV Placement Bonus | $44K |
| Matchday Revenue | $16K |
| Sponsorship | $208K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $102K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $84K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $5K |
| Facility Maintenance | $669K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$2.3M |
$1.8M |
$519K |
$1.2M |
| Oct 2026 |
$2.4M |
$2.5M |
$-130K |
$637K |
| Sep 2026 |
$2.6M |
$2.0M |
$587K |
$766K |
| Aug 2026 |
$0 |
$0 |
$0 |
$179K |