Income Breakdown
| TV Revenue | $247K |
| TV Placement Bonus | $130K |
| Matchday Revenue | $25K |
| Sponsorship | $31K |
| Merchandising | $482K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $9K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $52K |
| Transfer Amortization | $2K |
| Debt Interest | $2K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $320K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$924K |
$1.4M |
$-493K |
$-961K |
| Oct 2026 |
$930K |
$1.4M |
$-446K |
$-470K |
| Sep 2026 |
$964K |
$1.1M |
$-89K |
$-26K |
| Aug 2026 |
$0 |
$0 |
$0 |
$144K |