Income Breakdown
| TV Revenue | $987K |
| TV Placement Bonus | $137K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $97K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $320K |
| Staff Wages | $27K |
| Transfer Amortization | $5K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $294K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$1.2M |
$645K |
$576K |
$2.1M |
| Oct 2026 |
$1.2M |
$718K |
$498K |
$1.5M |
| Sep 2026 |
$1.8M |
$592K |
$1.2M |
$1.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$69K |