Income Breakdown
| TV Revenue | $194K |
| TV Placement Bonus | $38K |
| Matchday Revenue | $11K |
| Sponsorship | $74K |
| Merchandising | $2.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $1K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $51K |
| Transfer Amortization | $16K |
| Debt Interest | $0 |
| Loan Fees (Out) | $892 |
| Facility Maintenance | $619K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$2.4M |
$2.7M |
$-316K |
$188K |
| Oct 2026 |
$2.5M |
$3.0M |
$-486K |
$488K |
| Sep 2026 |
$2.4M |
$1.3M |
$1.2M |
$958K |
| Aug 2026 |
$0 |
$0 |
$0 |
$641K |