Income Breakdown
| TV Revenue | $497K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $48K |
| Sponsorship | $625 |
| Merchandising | $19K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $246K |
| Staff Wages | $19K |
| Transfer Amortization | $1K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $174K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$565K |
$440K |
$125K |
$81K |
| Oct 2026 |
$609K |
$1.0M |
$-429K |
$-45K |
| Sep 2026 |
$514K |
$368K |
$146K |
$382K |
| Aug 2026 |
$0 |
$0 |
$0 |
$300K |