Income Breakdown
| TV Revenue | $180K |
| TV Placement Bonus | $77K |
| Matchday Revenue | $21K |
| Sponsorship | $22K |
| Merchandising | $733K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $189K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $57K |
| Transfer Amortization | $0 |
| Debt Interest | $13K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $374K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$1.2M |
$1.9M |
$-640K |
$-3.2M |
| Oct 2026 |
$1.2M |
$4.0M |
$-2.8M |
$-2.5M |
| Sep 2026 |
$964K |
$1.0M |
$-71K |
$310K |
| Aug 2026 |
$0 |
$0 |
$0 |
$381K |