Income Breakdown
| TV Revenue | $123K |
| TV Placement Bonus | $64K |
| Matchday Revenue | $4K |
| Sponsorship | $14K |
| Merchandising | $231K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $584K |
| Staff Wages | $43K |
| Transfer Amortization | $0 |
| Debt Interest | $2K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $226K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$436K |
$856K |
$-419K |
$-694K |
| Oct 2026 |
$437K |
$922K |
$-485K |
$-274K |
| Sep 2026 |
$382K |
$629K |
$-247K |
$211K |
| Aug 2026 |
$0 |
$0 |
$0 |
$457K |