Income Breakdown
| TV Revenue | $248K |
| TV Placement Bonus | $40K |
| Matchday Revenue | $0 |
| Sponsorship | $34K |
| Merchandising | $417K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $680K |
| Staff Wages | $47K |
| Transfer Amortization | $0 |
| Debt Interest | $4K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $288K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$740K |
$1.0M |
$-280K |
$-874K |
| Oct 2026 |
$760K |
$1.5M |
$-708K |
$-594K |
| Sep 2026 |
$742K |
$1.1M |
$-330K |
$114K |
| Aug 2026 |
$0 |
$0 |
$0 |
$444K |