Income Breakdown
| TV Revenue | $221K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1K |
| Sponsorship | $29K |
| Merchandising | $239K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $37K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $479K |
| Staff Wages | $37K |
| Transfer Amortization | $0 |
| Debt Interest | $5K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $229K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$527K |
$749K |
$-222K |
$-1.2M |
| Oct 2026 |
$534K |
$2.0M |
$-1.4M |
$-937K |
| Sep 2026 |
$626K |
$647K |
$-21K |
$487K |
| Aug 2026 |
$0 |
$0 |
$0 |
$508K |