Income Breakdown
| TV Revenue | $743K |
| TV Placement Bonus | $27K |
| Matchday Revenue | $68K |
| Sponsorship | $11K |
| Merchandising | $94K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $662K |
| Staff Wages | $40K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $223K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$943K |
$926K |
$17K |
$258K |
| Oct 2026 |
$1.1M |
$2.5M |
$-1.5M |
$240K |
| Sep 2026 |
$1.1M |
$836K |
$221K |
$1.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.5M |