Income Breakdown
| TV Revenue | $1.6M |
| TV Placement Bonus | $554K |
| Matchday Revenue | $165K |
| Sponsorship | $108K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $109K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.3M |
| Staff Wages | $90K |
| Transfer Amortization | $52K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $893K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$3.8M |
$4.3M |
$-530K |
$980K |
| Oct 2026 |
$3.7M |
$7.9M |
$-4.2M |
$1.5M |
| Sep 2026 |
$3.3M |
$2.7M |
$590K |
$5.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$7.6M |