Income Breakdown
| TV Revenue | $237K |
| TV Placement Bonus | $55K |
| Matchday Revenue | $0 |
| Sponsorship | $24K |
| Merchandising | $402K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $9K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $453K |
| Staff Wages | $47K |
| Transfer Amortization | $0 |
| Debt Interest | $3K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $305K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$727K |
$807K |
$-80K |
$-518K |
| Oct 2026 |
$701K |
$1.3M |
$-570K |
$-439K |
| Sep 2026 |
$692K |
$633K |
$59K |
$131K |
| Aug 2026 |
$0 |
$0 |
$0 |
$72K |