Income Breakdown
| TV Revenue | $138K |
| TV Placement Bonus | $56K |
| Matchday Revenue | $2K |
| Sponsorship | $62K |
| Merchandising | $637K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $10K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $783K |
| Staff Wages | $54K |
| Transfer Amortization | $0 |
| Debt Interest | $1K |
| Loan Fees (Out) | $22K |
| Facility Maintenance | $336K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$905K |
$1.2M |
$-291K |
$-626K |
| Oct 2026 |
$913K |
$2.4M |
$-1.4M |
$-336K |
| Sep 2026 |
$1.0M |
$970K |
$61K |
$1.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.1M |