Income Breakdown
| TV Revenue | $227K |
| TV Placement Bonus | $120K |
| Matchday Revenue | $6K |
| Sponsorship | $29K |
| Merchandising | $368K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $39K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $41K |
| Transfer Amortization | $0 |
| Debt Interest | $8K |
| Loan Fees (Out) | $15K |
| Facility Maintenance | $296K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$790K |
$1.5M |
$-677K |
$-2.2M |
| Oct 2026 |
$760K |
$2.4M |
$-1.7M |
$-1.6M |
| Sep 2026 |
$822K |
$1.3M |
$-488K |
$92K |
| Aug 2026 |
$0 |
$0 |
$0 |
$579K |