Income Breakdown
| TV Revenue | $440K |
| TV Placement Bonus | $226K |
| Matchday Revenue | $53K |
| Sponsorship | $53K |
| Merchandising | $987K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $20K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $593K |
| Staff Wages | $63K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $27K |
| Facility Maintenance | $497K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$1.8M |
$1.2M |
$598K |
$2.8M |
| Oct 2026 |
$1.7M |
$1.2M |
$546K |
$2.2M |
| Sep 2026 |
$1.9M |
$708K |
$1.2M |
$1.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$446K |