Income Breakdown
| TV Revenue | $434K |
| TV Placement Bonus | $139K |
| Matchday Revenue | $12K |
| Sponsorship | $55K |
| Merchandising | $744K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $729K |
| Staff Wages | $41K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $374K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$1.4M |
$1.1M |
$240K |
$1.3M |
| Oct 2026 |
$1.5M |
$1.0M |
$429K |
$1.0M |
| Sep 2026 |
$1.2M |
$819K |
$406K |
$613K |
| Aug 2026 |
$0 |
$0 |
$0 |
$207K |