Income Breakdown
| TV Revenue | $965K |
| TV Placement Bonus | $475K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $39K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $3K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $516K |
| Staff Wages | $19K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $260K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$1.5M |
$794K |
$689K |
$2.8M |
| Oct 2026 |
$1.5M |
$770K |
$723K |
$2.1M |
| Sep 2026 |
$1.5M |
$378K |
$1.1M |
$1.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$300K |