Income Breakdown
| TV Revenue | $385K |
| TV Placement Bonus | $103K |
| Matchday Revenue | $36K |
| Sponsorship | $195K |
| Merchandising | $1.7M |
| Domestic Cup Prize | $228K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $7K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $77K |
| Transfer Amortization | $7K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $701K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$2.7M |
$2.2M |
$442K |
$78K |
| Oct 2026 |
$2.5M |
$3.9M |
$-1.4M |
$-371K |
| Sep 2026 |
$2.5M |
$1.8M |
$727K |
$1.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$673K |