Income Breakdown
| TV Revenue | $996K |
| TV Placement Bonus | $69K |
| Matchday Revenue | $4K |
| Sponsorship | $1K |
| Merchandising | $106K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $651K |
| Staff Wages | $43K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $9K |
| Facility Maintenance | $352K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$1.2M |
$1.1M |
$122K |
$263K |
| Oct 2026 |
$1.2M |
$2.1M |
$-862K |
$141K |
| Sep 2026 |
$1.2M |
$860K |
$369K |
$1.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$635K |