Income Breakdown
| TV Revenue | $118K |
| TV Placement Bonus | $51K |
| Matchday Revenue | $429 |
| Sponsorship | $193 |
| Merchandising | $14K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $19K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $430K |
| Staff Wages | $20K |
| Transfer Amortization | $0 |
| Debt Interest | $6K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $122K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$203K |
$577K |
$-374K |
$-1.3M |
| Oct 2026 |
$248K |
$1.3M |
$-1.1M |
$-974K |
| Sep 2026 |
$208K |
$304K |
$-96K |
$82K |
| Aug 2026 |
$0 |
$0 |
$0 |
$178K |