Income Breakdown
| TV Revenue | $196K |
| TV Placement Bonus | $114K |
| Matchday Revenue | $41K |
| Sponsorship | $81K |
| Merchandising | $2.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $9K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $61K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $701K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$3.1M |
$3.1M |
$-48K |
$543K |
| Oct 2026 |
$3.1M |
$4.0M |
$-942K |
$591K |
| Sep 2026 |
$2.9M |
$1.6M |
$1.3M |
$1.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$268K |