Income Breakdown
| TV Revenue | $83K |
| TV Placement Bonus | $21K |
| Matchday Revenue | $13K |
| Sponsorship | $9K |
| Merchandising | $407K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $611K |
| Staff Wages | $31K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $201K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$532K |
$843K |
$-311K |
$616K |
| Oct 2026 |
$554K |
$684K |
$-130K |
$926K |
| Sep 2026 |
$538K |
$528K |
$10K |
$1.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |