Income Breakdown
| TV Revenue | $129K |
| TV Placement Bonus | $77K |
| Matchday Revenue | $8K |
| Sponsorship | $16K |
| Merchandising | $346K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $43K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $58K |
| Transfer Amortization | $0 |
| Debt Interest | $8K |
| Loan Fees (Out) | $8K |
| Facility Maintenance | $324K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$619K |
$1.5M |
$-841K |
$-2.1M |
| Oct 2026 |
$590K |
$2.4M |
$-1.8M |
$-1.3M |
| Sep 2026 |
$535K |
$889K |
$-355K |
$515K |
| Aug 2026 |
$0 |
$0 |
$0 |
$870K |