Income Breakdown
| TV Revenue | $989K |
| TV Placement Bonus | $310K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $86K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $3K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $424K |
| Staff Wages | $29K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $368K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$1.4M |
$821K |
$566K |
$2.9M |
| Oct 2026 |
$1.4M |
$645K |
$743K |
$2.3M |
| Sep 2026 |
$1.4M |
$419K |
$962K |
$1.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$635K |