Income Breakdown
| TV Revenue | $75K |
| TV Placement Bonus | $25K |
| Matchday Revenue | $397K |
| Sponsorship | $89K |
| Merchandising | $2.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $129K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $914K |
| Staff Wages | $57K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $687K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$3.5M |
$1.7M |
$1.9M |
$5.6M |
| Oct 2026 |
$3.3M |
$2.5M |
$845K |
$3.7M |
| Sep 2026 |
$3.7M |
$1.1M |
$2.6M |
$2.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$368K |