Income Breakdown
| TV Revenue | $387K |
| TV Placement Bonus | $87K |
| Matchday Revenue | $5K |
| Sponsorship | $44K |
| Merchandising | $770K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $35K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $55K |
| Transfer Amortization | $20K |
| Debt Interest | $9K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $422K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$1.3M |
$2.2M |
$-897K |
$-2.8M |
| Oct 2026 |
$1.4M |
$2.6M |
$-1.2M |
$-1.9M |
| Sep 2026 |
$1.3M |
$1.5M |
$-197K |
$-671K |
| Aug 2026 |
$0 |
$0 |
$0 |
$546K |