Income Breakdown
| TV Revenue | $381K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $551 |
| Sponsorship | $5K |
| Merchandising | $223K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $22K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $32K |
| Transfer Amortization | $0 |
| Debt Interest | $4K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $222K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$631K |
$1.3M |
$-655K |
$-1.5M |
| Oct 2026 |
$647K |
$1.5M |
$-819K |
$-829K |
| Sep 2026 |
$761K |
$974K |
$-213K |
$-10K |
| Aug 2026 |
$0 |
$0 |
$0 |
$203K |