Income Breakdown
| TV Revenue | $477K |
| TV Placement Bonus | $98K |
| Matchday Revenue | $3K |
| Sponsorship | $55K |
| Merchandising | $430K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $47K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $44K |
| Transfer Amortization | $0 |
| Debt Interest | $14K |
| Loan Fees (Out) | $11K |
| Facility Maintenance | $369K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$1.1M |
$1.7M |
$-570K |
$-3.4M |
| Oct 2026 |
$1.0M |
$4.6M |
$-3.6M |
$-2.8M |
| Sep 2026 |
$1.4M |
$1.3M |
$119K |
$754K |
| Aug 2026 |
$0 |
$0 |
$0 |
$635K |