Income Breakdown
| TV Revenue | $432K |
| TV Placement Bonus | $72K |
| Matchday Revenue | $2K |
| Sponsorship | $4K |
| Merchandising | $187K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $664K |
| Staff Wages | $25K |
| Transfer Amortization | $0 |
| Debt Interest | $5K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $230K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$697K |
$925K |
$-227K |
$-1.3M |
| Oct 2026 |
$711K |
$2.3M |
$-1.6M |
$-1.1M |
| Sep 2026 |
$773K |
$726K |
$47K |
$547K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |