Income Breakdown
| TV Revenue | $746K |
| TV Placement Bonus | $85K |
| Matchday Revenue | $9K |
| Sponsorship | $999 |
| Merchandising | $55K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $539K |
| Staff Wages | $26K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $214K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$896K |
$779K |
$117K |
$1.1M |
| Oct 2026 |
$936K |
$1.5M |
$-525K |
$1.0M |
| Sep 2026 |
$1.1M |
$524K |
$626K |
$1.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.9M |