Income Breakdown
| TV Revenue | $218K |
| TV Placement Bonus | $52K |
| Matchday Revenue | $20K |
| Sponsorship | $95K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $17K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $864K |
| Staff Wages | $37K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $368K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$1.6M |
$1.3M |
$314K |
$479K |
| Oct 2026 |
$1.6M |
$3.1M |
$-1.5M |
$165K |
| Sep 2026 |
$1.6M |
$887K |
$692K |
$1.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |