Income Breakdown
| TV Revenue | $481K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $24K |
| Sponsorship | $666 |
| Merchandising | $19K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $5K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $289K |
| Staff Wages | $17K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $169K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$530K |
$475K |
$54K |
$94K |
| Oct 2026 |
$615K |
$1.1M |
$-504K |
$40K |
| Sep 2026 |
$641K |
$397K |
$244K |
$544K |
| Aug 2026 |
$0 |
$0 |
$0 |
$300K |