Income Breakdown
| TV Revenue | $307K |
| TV Placement Bonus | $108K |
| Matchday Revenue | $22K |
| Sponsorship | $40K |
| Merchandising | $914K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $863K |
| Staff Wages | $58K |
| Transfer Amortization | $11K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $464K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$1.4M |
$1.4M |
$-6K |
$224K |
| Oct 2026 |
$1.4M |
$1.5M |
$-108K |
$218K |
| Sep 2026 |
$1.4M |
$935K |
$435K |
$315K |
| Aug 2026 |
$0 |
$0 |
$0 |
$551K |