Income Breakdown
| TV Revenue | $409K |
| TV Placement Bonus | $171K |
| Matchday Revenue | $13K |
| Sponsorship | $49K |
| Merchandising | $889K |
| Domestic Cup Prize | $122K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $35K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $47K |
| Transfer Amortization | $31K |
| Debt Interest | $19K |
| Loan Fees (Out) | $2K |
| Facility Maintenance | $457K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$1.7M |
$1.7M |
$-32K |
$-4.2M |
| Oct 2026 |
$1.5M |
$4.4M |
$-2.8M |
$-4.2M |
| Sep 2026 |
$1.4M |
$1.1M |
$262K |
$-1.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$43K |