Income Breakdown
| TV Revenue | $227K |
| TV Placement Bonus | $101K |
| Matchday Revenue | $56K |
| Sponsorship | $102K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $16K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $52K |
| Transfer Amortization | $0 |
| Debt Interest | $3K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $436K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$2.0M |
$1.9M |
$138K |
$-1.0M |
| Oct 2026 |
$2.0M |
$4.1M |
$-2.0M |
$-1.1M |
| Sep 2026 |
$1.9M |
$1.6M |
$319K |
$881K |
| Aug 2026 |
$0 |
$0 |
$0 |
$562K |