Income Breakdown
| TV Revenue | $384K |
| TV Placement Bonus | $190K |
| Matchday Revenue | $661 |
| Sponsorship | $4K |
| Merchandising | $271K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $54K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $904K |
| Staff Wages | $30K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $271K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$903K |
$1.2M |
$-301K |
$-46K |
| Oct 2026 |
$899K |
$1.1M |
$-170K |
$254K |
| Sep 2026 |
$1.0M |
$784K |
$236K |
$424K |
| Aug 2026 |
$0 |
$0 |
$0 |
$188K |