Income Breakdown
| TV Revenue | $1.4M |
| TV Placement Bonus | $98K |
| Matchday Revenue | $4K |
| Sponsorship | $2K |
| Merchandising | $83K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $18K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $412K |
| Staff Wages | $17K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $2K |
| Facility Maintenance | $297K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$1.6M |
$729K |
$869K |
$3.0M |
| Oct 2026 |
$1.5M |
$974K |
$507K |
$2.1M |
| Sep 2026 |
$1.7M |
$441K |
$1.3M |
$1.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$292K |