Income Breakdown
| TV Revenue | $972K |
| TV Placement Bonus | $430K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $39K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $25K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $665K |
| Staff Wages | $14K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $270K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$1.5M |
$949K |
$519K |
$2.2M |
| Oct 2026 |
$1.4M |
$999K |
$425K |
$1.7M |
| Sep 2026 |
$1.4M |
$440K |
$993K |
$1.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$300K |