Income Breakdown
| TV Revenue | $177K |
| TV Placement Bonus | $77K |
| Matchday Revenue | $17K |
| Sponsorship | $21K |
| Merchandising | $411K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $600 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $736K |
| Staff Wages | $41K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $311K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$704K |
$1.1M |
$-384K |
$-84K |
| Oct 2026 |
$651K |
$1.1M |
$-401K |
$300K |
| Sep 2026 |
$637K |
$431K |
$206K |
$701K |
| Aug 2026 |
$0 |
$0 |
$0 |
$495K |