Income Breakdown
| TV Revenue | $304K |
| TV Placement Bonus | $36K |
| Matchday Revenue | $14K |
| Sponsorship | $36K |
| Merchandising | $748K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $305K |
| Staff Wages | $53K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $429K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$1.1M |
$787K |
$351K |
$2.1M |
| Oct 2026 |
$1.2M |
$780K |
$406K |
$1.7M |
| Sep 2026 |
$1.1M |
$622K |
$513K |
$1.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$782K |