Income Breakdown
| TV Revenue | $434K |
| TV Placement Bonus | $35K |
| Matchday Revenue | $24K |
| Sponsorship | $55K |
| Merchandising | $725K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $19K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $697K |
| Staff Wages | $42K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $3K |
| Facility Maintenance | $358K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$1.3M |
$1.1M |
$191K |
$2.5M |
| Oct 2026 |
$1.3M |
$1.0M |
$315K |
$2.3M |
| Sep 2026 |
$1.5M |
$714K |
$782K |
$2.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.2M |