Income Breakdown
| TV Revenue | $82K |
| TV Placement Bonus | $37K |
| Matchday Revenue | $67K |
| Sponsorship | $111K |
| Merchandising | $774K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $873K |
| Staff Wages | $48K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $306K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$1.1M |
$1.2M |
$-155K |
$311K |
| Oct 2026 |
$1.1M |
$1.2M |
$-149K |
$466K |
| Sep 2026 |
$1.0M |
$724K |
$303K |
$614K |
| Aug 2026 |
$0 |
$0 |
$0 |
$311K |