Income Breakdown
| TV Revenue | $240K |
| TV Placement Bonus | $30K |
| Matchday Revenue | $339K |
| Sponsorship | $94K |
| Merchandising | $2.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $61K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $55K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $10K |
| Facility Maintenance | $669K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$3.4M |
$2.6M |
$808K |
$760K |
| Oct 2026 |
$3.2M |
$5.9M |
$-2.8M |
$-48K |
| Sep 2026 |
$3.1M |
$1.7M |
$1.4M |
$2.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |