Income Breakdown
| TV Revenue | $246K |
| TV Placement Bonus | $41K |
| Matchday Revenue | $3K |
| Sponsorship | $2K |
| Merchandising | $214K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $11K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $774K |
| Staff Wages | $28K |
| Transfer Amortization | $0 |
| Debt Interest | $2K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $211K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$517K |
$1.0M |
$-498K |
$-891K |
| Oct 2026 |
$509K |
$1.0M |
$-528K |
$-394K |
| Sep 2026 |
$504K |
$725K |
$-221K |
$135K |
| Aug 2026 |
$0 |
$0 |
$0 |
$356K |