Income Breakdown
| TV Revenue | $531K |
| TV Placement Bonus | $156K |
| Matchday Revenue | $64K |
| Sponsorship | $68K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $17K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $56K |
| Transfer Amortization | $0 |
| Debt Interest | $13K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $585K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$2.4M |
$2.4M |
$75K |
$-3.3M |
| Oct 2026 |
$2.5M |
$6.6M |
$-4.1M |
$-3.4M |
| Sep 2026 |
$2.9M |
$2.3M |
$589K |
$675K |
| Aug 2026 |
$0 |
$0 |
$0 |
$86K |