Income Breakdown
| TV Revenue | $225K |
| TV Placement Bonus | $14K |
| Matchday Revenue | $0 |
| Sponsorship | $25K |
| Merchandising | $370K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $589 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $542K |
| Staff Wages | $46K |
| Transfer Amortization | $0 |
| Debt Interest | $6K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $279K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$634K |
$872K |
$-239K |
$-1.2M |
| Oct 2026 |
$635K |
$1.6M |
$-937K |
$-976K |
| Sep 2026 |
$691K |
$778K |
$-87K |
$-38K |
| Aug 2026 |
$0 |
$0 |
$0 |
$48K |