Income Breakdown
| TV Revenue | $159K |
| TV Placement Bonus | $54K |
| Matchday Revenue | $0 |
| Sponsorship | $21K |
| Merchandising | $247K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $624K |
| Staff Wages | $46K |
| Transfer Amortization | $0 |
| Debt Interest | $5K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $247K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$481K |
$922K |
$-441K |
$-1.1M |
| Oct 2026 |
$526K |
$1.5M |
$-992K |
$-615K |
| Sep 2026 |
$592K |
$648K |
$-55K |
$376K |
| Aug 2026 |
$0 |
$0 |
$0 |
$432K |