Income Breakdown
| TV Revenue | $261K |
| TV Placement Bonus | $151K |
| Matchday Revenue | $102K |
| Sponsorship | $116K |
| Merchandising | $3.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $58K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $741K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$3.6M |
$3.1M |
$518K |
$938K |
| Oct 2026 |
$3.7M |
$4.6M |
$-911K |
$420K |
| Sep 2026 |
$3.6M |
$3.0M |
$539K |
$1.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$792K |