Income Breakdown
| TV Revenue | $383K |
| TV Placement Bonus | $11K |
| Matchday Revenue | $7K |
| Sponsorship | $48K |
| Merchandising | $603K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $6K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $53K |
| Transfer Amortization | $5K |
| Debt Interest | $5K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $328K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$1.1M |
$1.4M |
$-362K |
$-1.5M |
| Oct 2026 |
$1.1M |
$2.2M |
$-1.1M |
$-1.2M |
| Sep 2026 |
$1.2M |
$955K |
$209K |
$-35K |
| Aug 2026 |
$0 |
$0 |
$0 |
$43K |