Income Breakdown
| TV Revenue | $382K |
| TV Placement Bonus | $16K |
| Matchday Revenue | $553 |
| Sponsorship | $4K |
| Merchandising | $227K |
| Domestic Cup Prize | $245K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $50K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $956K |
| Staff Wages | $32K |
| Transfer Amortization | $0 |
| Debt Interest | $9K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $236K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$923K |
$1.2M |
$-310K |
$-2.1M |
| Oct 2026 |
$705K |
$2.6M |
$-1.9M |
$-1.8M |
| Sep 2026 |
$983K |
$1.0M |
$-56K |
$109K |
| Aug 2026 |
$0 |
$0 |
$0 |
$165K |