Income Breakdown
| TV Revenue | $979K |
| TV Placement Bonus | $343K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $66K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $221K |
| Staff Wages | $28K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $309K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$1.4M |
$558K |
$831K |
$3.1M |
| Oct 2026 |
$1.4M |
$549K |
$827K |
$2.2M |
| Sep 2026 |
$1.4M |
$371K |
$1.0M |
$1.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$381K |